31 Hillcrest Dr, Pembroke, MA, 02359 | 3.88% Rental Yield

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
910 sft

65 Greentree Ln APT 33, Weymouth, MA, 02190

2 Bed
2 Bath
1288 sft

18 Skyview Dr, Brockton, MA, 02301

3 Bed
2 Bath
1382 sft

6 Cooper St, Plymouth, MA, 02360

7 Bed
4 Bath
4680 sft

1435 Main St, Brockton, MA, 02301

Nearby investment properties with comparable prices

3 Bed
3 Bath
2936 sft

12 Forbes Rd LOT 84, Bridgewater, MA, 02324

3 Bed
3 Bath
2700 sft

The Gloucester Plan, Cochesett Estates, West Bridgewater, MA, 02379

8 Bed
3 Bath
3068 sft

560 N Montello St, Brockton, MA, 02301

3 Bed
2 Bath
2018 sft

91 John Alden Rd, Plymouth, MA, 02360

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

Total monthly income runs $3,398/mo, and a $5,139/mo payment. Purchase price stands at $1,050,000, and rental yield measures 3.88% with $3,398/mo rent. Return on cash invested shows 9.01% in year one, and 5% annual appreciation builds toward $290,096 over five years. Five-year ROI reaches 44.47% and total cumulative return in cash records $151,289. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,398/mo property income covering a $5,139/mo payment rather than investor’s personal income.

Single Family

Built in 1972

0.92 Acres lot

$N/A/sqft

No HOA