523 Washington St APT A10, Pembroke, MA, 02359 | $1,167/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1116 sft

125 Ettrick St, Brockton, MA, 02301

3 Bed
1 Bath
1040 sft

21 Jay Rd, Weymouth, MA, 02190

3 Bed
1 Bath
1032 sft

11 Lynn Rd, Brockton, MA, 02302

2 Bed
2 Bath
752 sft

235 Lake St UNIT A, Weymouth, MA, 02189

Nearby investment properties with comparable prices

2 Bed
1 Bath
930 sft

251 Neponset St APT 3, Canton, MA, 02021

2 Bed
1 Bath
945 sft

15 Foundry St #C32, South Easton, MA, 02375

Motivated Seller+ 1 more

2 Bed
1 Bath
1143 sft

110 South Ave APT 4, Whitman, MA, 02382

2 Bed
1 Bath
1352 sft

30 Manitou Rd, Canton, MA, 02021

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 Pembroke at 523 Washington St APT A10, Pembroke, MA, 02359 earns $1,167/mo cash flow from $3,688/mo rent with a $1,958/mo payment. Total monthly income totals $3,688/mo, and annual cash flow totals $14,000/yr on $132,600 capital. ROI tracks 30.47% on current figures, and rental yield reads 11.06% at a $399,999 purchase. Equity gained on principal adds $2,581/yr, and 5% annual appreciation supports $110,512 over five years. Five-year ROI reaches 159.61% and total cumulative return in cash sums $211,647. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,688/mo property income instead of your personal income.

Townhouse

Built in 1986

N/A lot

$N/A/sqft

No HOA