33 Ellerton St APT 3RevereMA02151
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 Revere at 33 Ellerton St APT 3, Revere, MA, 02151 priced at $450,000 converts $3,728/mo rent into $891/mo cash flow after a $2,203/mo obligation. Total monthly income equals $3,728/mo, and annual cash flow totals $10,695/yr on $149,175 invested. Return on cash invested prints 27.08% in year one, and rental yield reads 9.94% against a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation compiles into $124,327 by year five. Five-year ROI reaches 141.45% and total cumulative return in cash sums $211,014. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,728/mo property income covering a $2,203/mo payment, not borrower’s personal income.
Townhouse
Built in 1950
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02151, Revere, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 25,738 (100%) |
| Owner Occupied HU | 10,397 (40.4%) |
| Renter Occupied HU | 13,021 (50.6%) |
| Vacant Housing Units | 2,320 ( 9.0%) |
| Median Home Value | $621,936 |
| Average Home Value | $649,543 |
Housing Distribution
Address Breakdown
Residential
22,364
Single Family
14,226
Multi-Family
8,138
Businesses
1,047
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa Berry • Simply Sell Realty
Mls Name: MLS PIN
Mls ID: #73420455