31 Cushing Ave #1BostonMA02125
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 31 Cushing Ave #1, Boston, MA, 02125 offers $3,140/mo rent that, after a $2,053/mo payment, leaves $496/mo cash flow. Total monthly income is $3,140/mo, and annual cash flow is $5,956/yr on $139,031 cash. Return on cash invested measures 24.19% in year one, and rental yield stands at 8.98% at a $419,400 entry. Equity gained on principal adds $2,706/yr while 5% annual appreciation compounds into $115,872 by year five. Five-year ROI records 125.98% and total cumulative return in cash reaches $175,151. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,140/mo property income versus a $2,053/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Condo
Built in 1890
871 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02125, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,153 (100%) |
| Owner Occupied HU | 4,132 (27.3%) |
| Renter Occupied HU | 9,619 (63.5%) |
| Vacant Housing Units | 1,402 ( 9.3%) |
| Median Home Value | $730,658 |
| Average Home Value | $783,180 |
Housing Distribution
Address Breakdown
Residential
13,667
Single Family
5,015
Multi-Family
8,652
Businesses
562
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