523 Washington St APT C6, Pembroke, MA, 02359 | $131/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
920 sft

144 Hart St APT 27, Taunton, MA, 02780

1 Bed
1 Bath
824 sft

20 Lind St, Quincy, MA, 02169

1 Bed
1 Bath
737 sft

6 Bayberry Dr APT 4, Sharon, MA, 02067

2 Bed
2 Bath
1188 sft

706 Ocean St, Marshfield, MA, 02050

Nearby investment properties with comparable prices

3 Bed
1 Bath
1162 sft

31 Addison Ave, Brockton, MA, 02302

2 Bed
2 Bath
1125 sft

1181 Nantasket Ave APT 3, Hull, MA, 02045

2 Bed
2 Bath
1300 sft

141 Shaw Farm Rd #141, Canton, MA, 02021

1 Bed
2 Bath
1257 sft

1139 Main St #3, Hanson, MA, 02341

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 Pembroke at 523 Washington St APT C6, Pembroke, MA, 02359 generates $3,187/mo in rent and, after a $2,373/mo payment, leaves $131/mo in cash flow. Total monthly income is $3,187/mo, and annual cash flow is $1,573/yr on $160,744 invested. Return on cash invested sits at 20.89% in year one, and rental yield is 7.89% on a $484,900 entry. Equity gained on principal adds $3,129/yr, while 5% annual appreciation builds toward $133,969 over five years. Five-year ROI reaches 108.26% and total cumulative return in cash sums $174,019. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,187/mo property income rather than buyer’s personal income.

Townhouse

Built in 1986

N/A lot

$N/A/sqft

No HOA