54 Lewis Wharf #22BostonMA02110
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 Boston at 54 Lewis Wharf #22, Boston, MA, 02110 generates $2,250/mo in rent and, after a $1,542/mo payment, leaves $264/mo in cash flow. Total monthly income is $2,250/mo, and annual cash flow is $3,172/yr on $104,423 invested. Return on cash invested sits at 22.95% in year one, and rental yield is 8.57% on a $315,000 entry. Equity gained on principal adds $2,033/yr, while 5% annual appreciation builds toward $87,029 over five years. Five-year ROI reaches 119.31% and total cumulative return in cash sums $124,589. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,250/mo property income rather than buyer’s personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02110, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,970 (100%) |
| Owner Occupied HU | 1,007 (51.1%) |
| Renter Occupied HU | 693 (35.2%) |
| Vacant Housing Units | 270 (13.7%) |
| Median Home Value | $1,298,421 |
| Average Home Value | $1,371,708 |
Housing Distribution
Address Breakdown
Residential
2,032
Single Family
14
Multi-Family
2,018
Businesses
1,956
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