80 Westmoreland St #1DorchesterMA02124
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 Dorchester at 80 Westmoreland St #1, Dorchester, MA, 02124 priced at $585,000 pairs $3,698/mo rent with $11/mo cash flow after a $2,863/mo payment. Total monthly income equals $3,698/mo, and annual cash flow comes to $133/yr on $192,465 invested. Return on cash invested is 20.13% in year one, and rental yield stands at 7.59% on a $585,000 basis. Equity gained on principal adds $3,775/yr, and 5% annual appreciation accumulates to $161,625 by year five. Five-year ROI measures 104.16% and total cumulative return in cash reaches $200,466. For financing, Ziffy Mortgage’s DSCR program evaluates $3,698/mo property income against a $2,863/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1954
1,306 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02124, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 19,749 (100%) |
| Owner Occupied HU | 7,175 (36.3%) |
| Renter Occupied HU | 11,210 (56.8%) |
| Vacant Housing Units | 1,364 ( 6.9%) |
| Median Home Value | $689,463 |
| Average Home Value | $727,752 |
Housing Distribution
Address Breakdown
Residential
17,762
Single Family
9,263
Multi-Family
8,499
Businesses
895
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Residential Group • William Raveis Real Estate
Mls Name: William Raveis Real Estate, Mortgage & Insurance
Mls ID: #73426557