329-1 Harvard StCambridgeMA02139
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
Investment property for sale in Cambridge at 329-1 Harvard St, Cambridge, MA, 02139 listed at $589,000 pairs $4,192/mo rent with a $2,883/mo payment to leave $479/mo cash flow. Total monthly income runs $4,192/mo, and annual cash flow reaches $5,754/yr on $193,781 cash to close. Return on cash invested measures 23.03% in year one, and rental yield registers 8.54% at a $589,000 basis. Equity gained on principal adds $3,801/yr, and annual property appreciation at 5% supports $162,730 by year five. Five-year ROI tracks 119.7% and total cumulative return in cash totals $231,962. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,192/mo property income relative to a $2,883/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02139, Cambridge, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 16,981 (100%) |
| Owner Occupied HU | 4,615 (27.2%) |
| Renter Occupied HU | 11,270 (66.4%) |
| Vacant Housing Units | 1,096 ( 6.5%) |
| Median Home Value | $1,225,449 |
| Average Home Value | $1,311,567 |
Housing Distribution
Address Breakdown
Residential
15,576
Single Family
6,039
Multi-Family
9,537
Businesses
1,538
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: S. Michael Palazzolo • Charlesgate Realty Group, llc
Mls Name: MLS PIN
Mls ID: #73469392