5 Spofford Rd APT 17, Allston, MA, 02134 | $841/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

5 Spofford Rd APT 17, Allston, MA, 02134 | $841/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
684 sft

137 Winthrop St #14A, Framingham, MA, 01702

1 Bed
1 Bath
608 sft

80 Walnut St UNIT 303, Canton, MA, 02021

1 Bed
1 Bath
778 sft

3 Village Rock Ln APT 1, Natick, MA, 01760

2 Bed
1 Bath
644 sft

158 Boston Post Rd E APT 7, Marlborough, MA, 01752

Nearby investment properties with comparable prices

1 Bed
1 Bath
595 sft

915 Edgell Rd APT 60, Framingham, MA, 01701

3 Bed
2 Bath
1200 sft

24 Shelly Ln, Marlborough, MA, 01752

1 Bed
1 Bath
776 sft

14 Shadowbrook Ln APT 30, Milford, MA, 01757

1 Bed
1 Bath
696 sft

219 Rock St APT G10, Norwood, MA, 02062

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 Allston at 5 Spofford Rd APT 17, Allston, MA, 02134 priced at $249,900 converts $2,416/mo rent into $841/mo cash flow after a $1,223/mo obligation. Total monthly income equals $2,416/mo, and annual cash flow totals $10,093/yr on $82,842 invested. Return on cash invested prints 32.09% in year one, and rental yield reads 11.6% against a $249,900 entry. Equity gained on principal adds $1,613/yr, while 5% annual appreciation compiles into $69,043 by year five. Five-year ROI reaches 168.38% and total cumulative return in cash sums $139,490. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,416/mo property income covering a $1,223/mo payment, not borrower’s personal income.

Condo

Built in 1900

246 sqft lot

$N/A/sqft

No HOA

More details about the property

Charming garden-level studio apartment in Allston. Excellent efficient use of space with a roll-away bed that pulls out from underneath the main sitting area. Separate bar dining space next to the efficiency kitchen. Common laundry room just down the hall. Great location in Allston next to all the restaurants, bars, and shops that Allston has to offer. Just a one block walk to the T station. Video walk-through on YouTube, just search by address.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02134, Allston, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,236 (100%)
Owner Occupied HU	1,238 (11.0%)
Renter Occupied HU	9,202 (81.9%)
Vacant Housing Units	796 ( 7.1%)
Median Home Value	$686,040
Average Home Value	$763,341