33 Adams St APT 3, Dorchester, MA, 02122 | $541/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
461 sft

7 Arizona Ter APT 1, Arlington, MA, 02474

1 Bed
1 Bath
475 sft

10 Somerset Ave #403, Winthrop, MA, 02152

1 Bed
1 Bath
450 sft

200 Swanton St APT T4, Winchester, MA, 01890

Currently Rented+ 1 more

1 Bed
1 Bath
713 sft

147 Turner Rd UNIT 102, Holliston, MA, 01746

Nearby investment properties with comparable prices

2 Bed
1 Bath
980 sft

301 Neponset St APT 29, Norwood, MA, 02062

2 Bed
1 Bath
838 sft

9 Longworth Ave UNIT 132, Brockton, MA, 02301

1 Bed
1 Bath
760 sft

1321 Worcester Rd APT 611, Framingham, MA, 01701

Currently Rented+ 1 more

1 Bed
1 Bath
586 sft

172 River St #B7, Waltham, MA, 02453

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

Rental property for sale in Dorchester at 33 Adams St APT 3, Dorchester, MA, 02122 priced at $339,000 pairs $2,677/mo rent with $541/mo cash flow after a $1,659/mo payment. Total monthly income equals $2,677/mo, and annual cash flow comes to $6,487/yr on $112,379 invested. Return on cash invested is 25.68% in year one, and rental yield stands at 9.48% on a $339,000 basis. Equity gained on principal adds $2,188/yr, and 5% annual appreciation accumulates to $93,659 by year five. Five-year ROI measures 133.96% and total cumulative return in cash reaches $150,544. For financing, Ziffy Mortgage’s DSCR program evaluates $2,677/mo property income against a $1,659/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1935

N/A lot

$N/A/sqft

No HOA