77 Pearl St APT 3ChelseaMA02150
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
Investment property for sale in Chelsea at 77 Pearl St APT 3, Chelsea, MA, 02150 at $303,200 posts ROI 38.9% with $1,591/mo cash flow from $3,502/mo rent. Total monthly income equals $3,502/mo, and annual cash flow records $19,092/yr on $100,511 to close. Return on cash invested measures 38.9% and rental yield reads 13.86% at the current $303,200. Equity gained on principal adds $1,957/yr, and 5% annual appreciation supports $83,769 by year five. Five-year ROI prints 204.85% and total cumulative return in cash totals $205,893.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,502/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02150, Chelsea, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,150 (100%) |
| Owner Occupied HU | 3,756 (24.8%) |
| Renter Occupied HU | 10,484 (69.2%) |
| Vacant Housing Units | 910 ( 6.0%) |
| Median Home Value | $529,074 |
| Average Home Value | $565,250 |
Housing Distribution
Address Breakdown
Residential
13,216
Single Family
5,215
Multi-Family
8,001
Businesses
986
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