39-41 Bonner Ave #PH, Medford, MA, 02155 | $1,353/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
6 Bath
4313 sft

138 Pine Ridge Rd, Medford, MA, 02155

4 Bed
3 Bath
3216 sft

3 Pond View Ave, Medfield, MA, 02052

4 Bed
4 Bath
3919 sft

120 Oak Knoll Rd, Carlisle, MA, 01741

Investment Property+ 1 more

9 Bed
4 Bath
4900 sft

17 Union St, East Walpole, MA, 02032

Nearby investment properties with comparable prices

3 Bed
2 Bath
1660 sft

3 Gladstone St, Wakefield, MA, 01880

1 Bed
1 Bath
- sft

85 E India Row APT 25E, Boston, MA, 02110

2 Bed
2 Bath
1108 sft

320 Maverick St UNIT 405, East Boston, MA, 02128

2 Bed
1 Bath
995 sft

9 Chauncy St APT 61, Cambridge, MA, 02138

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 Medford at 39-41 Bonner Ave #PH, Medford, MA, 02155 offers a 9.19% rental yield on a $999,000 purchase with $7,650/mo rent. Total monthly income registers $7,650/mo, and a $4,890/mo payment leaves $1,353/mo available for distribution. Annual cash flow reaches $16,237/yr on $328,671 to close, and return on cash invested stands at 25% in year one. Equity gained on principal adds $6,446/yr while 5% annual appreciation supports $276,005 over five years. Portfolio math shows five-year ROI at 130.27% and total cumulative return in cash at $428,174. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $7,650/mo property income against a $4,890/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA