31 Wisconsin Ave #1, Somerville, MA, 02145 | $297/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1342 sft

25 E Park Ave, Lynn, MA, 01902

3 Bed
2 Bath
1014 sft

475 E Main St, Avon, MA, 02322

4 Bed
2 Bath
1812 sft

497 Central St, Saugus, MA, 01906

3 Bed
2 Bath
1864 sft

82 North St, Newton, MA, 02460

Nearby investment properties with comparable prices

2 Bed
2 Bath
1221 sft

Franklin Plan, Martins Landing, North Reading, MA, 01864

2 Bed
1 Bath
959 sft

130 Boylston St APT 3, Newton, MA, 02467

3 Bed
2 Bath
1440 sft

44 Belvidere Cir, Lowell, MA, 01852

2 Bed
2 Bath
1241 sft

281 Essex St #201, Salem, MA, 01970

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 Somerville at 31 Wisconsin Ave #1, Somerville, MA, 02145 with 5% annual appreciation on a $659,900 basis while $4,456/mo rent supports operations. Total monthly income totals $4,456/mo and a $3,230/mo payment preserves $297/mo for cash returns. Annual cash flow comes to $3,560/yr on $217,107 deployed, and return on cash invested reaches 21.7% in year one. Equity gained on principal adds $4,258/yr, and five-year appreciation sums $182,318 alongside rental yield of 8.1%. Five-year ROI measures 112.56% and total cumulative return in cash totals $244,370.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,456/mo property income versus a $3,230/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 1910

N/A lot

$N/A/sqft

No HOA