25 Reservoir Rd APT A5, Pembroke, MA, 02359 | $552/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1301 sft

194 Washington St APT E, Canton, MA, 02021

2 Bed
2 Bath
1250 sft

55 Brian Dr APT E, Stoughton, MA, 02072

Rental Income+ 1 more

6 Bed
2 Bath
2726 sft

1 N Walnut St, Plymouth, MA, 02360

4 Bed
2 Bath
1560 sft

152 Center St, Bridgewater, MA, 02324

Nearby investment properties with comparable prices

3 Bed
2 Bath
1318 sft

3 4th Ave #2, Taunton, MA, 02780

3 Bed
2 Bath
1080 sft

21 Lewis Dr, Randolph, MA, 02368

3 Bed
2 Bath
1092 sft

87 Emily Jeffers Rd UNIT 87, Randolph, MA, 02368

Currently Rented+ 1 more

2 Bed
2 Bath
1034 sft

7 Assinippi Ave UNIT 205, Norwell, MA, 02061

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Pembroke at 25 Reservoir Rd APT A5, Pembroke, MA, 02359 uses $162,402 cash to close to unlock $6,625/yr annual cash flow and $552/mo monthly cash flow. Total monthly income runs $4,015/mo, and a $2,398/mo payment keeps the spread at $552/mo. Purchase price stands at $489,900, and rental yield measures 9.83% with $4,015/mo rent. Return on cash invested shows 23.99% in year one, and 5% annual appreciation builds toward $135,350 over five years. Five-year ROI reaches 125.9% and total cumulative return in cash records $204,461. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,015/mo property income covering a $2,398/mo payment rather than investor’s personal income.

Townhouse

Built in 1987

N/A lot

$N/A/sqft

$375 monthly HOA