35 Ellington StDorchesterMA02121
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 Dorchester at 35 Ellington St, Dorchester, MA, 02121 priced at $1,473,400 converts $3,649/mo rent into after a $7,212/mo obligation. Total monthly income equals $3,649/mo. Return on cash invested prints 5.59% in year one, and rental yield reads 2.97% against a $1,473,400 entry. Equity gained on principal adds $9,508/yr, while 5% annual appreciation compiles into $407,073 by year five. Five-year ROI reaches 26.35% and total cumulative return in cash sums $125,784. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,649/mo property income covering a $7,212/mo payment, not borrower’s personal income.
Apartment
Built in 2020
3,484 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02121, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,002 (100%) |
| Owner Occupied HU | 2,345 (21.3%) |
| Renter Occupied HU | 7,947 (72.2%) |
| Vacant Housing Units | 710 ( 6.5%) |
| Median Home Value | $687,999 |
| Average Home Value | $709,643 |
Housing Distribution
Address Breakdown
Residential
9,452
Single Family
3,449
Multi-Family
6,003
Businesses
402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A