26 Stillman St APT 4-5BostonMA02113
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Boston at 26 Stillman St APT 4-5, Boston, MA, 02113 priced at $537,600 converts $3,955/mo rent into $4/mo cash flow after a $2,631/mo obligation. Total monthly income equals $3,955/mo, and annual cash flow totals $45/yr on $176,870 invested. Return on cash invested prints 20.09% in year one, and rental yield reads 8.83% against a $537,600 entry. Equity gained on principal adds $3,469/yr, while 5% annual appreciation compiles into $148,529 by year five. Five-year ROI reaches 105.29% and total cumulative return in cash sums $186,221. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,955/mo property income covering a $2,631/mo payment, not borrower’s personal income.
Condo
Built in 1899
435 sqft lot
$N/A/sqft
$487 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02113, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,620 (100%) |
| Owner Occupied HU | 849 (18.4%) |
| Renter Occupied HU | 3,403 (73.7%) |
| Vacant Housing Units | 368 ( 8.0%) |
| Median Home Value | $864,083 |
| Average Home Value | $1,042,903 |
Housing Distribution
Address Breakdown
Residential
4,406
Single Family
626
Multi-Family
3,780
Businesses
350
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A