84-86 Mount Vernon St #84-1, Somerville, MA, 02145 | $476/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1342 sft

25 E Park Ave, Lynn, MA, 01902

3 Bed
2 Bath
1014 sft

475 E Main St, Avon, MA, 02322

4 Bed
2 Bath
1812 sft

497 Central St, Saugus, MA, 01906

3 Bed
2 Bath
1864 sft

82 North St, Newton, MA, 02460

Nearby investment properties with comparable prices

3 Bed
2 Bath
1107 sft

15 Howard St, Randolph, MA, 02368

3 Bed
3 Bath
1144 sft

15 Arthur St #15, Maynard, MA, 01754

3 Bed
1 Bath
1100 sft

15 Lafield St #1, Dorchester, MA, 02122

1 Bed
1 Bath
1027 sft

399 Neponset #103, 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 Somerville at 84-86 Mount Vernon St #84-1, Somerville, MA, 02145 uses $198,650 cash to close to unlock $5,708/yr annual cash flow and $476/mo monthly cash flow. Total monthly income runs $4,456/mo, and a $2,955/mo payment keeps the spread at $476/mo. Purchase price stands at $603,800, and rental yield measures 8.86% with $4,456/mo rent. Return on cash invested shows 22.93% in year one, and 5% annual appreciation builds toward $166,819 over five years. Five-year ROI reaches 119.56% and total cumulative return in cash records $237,497. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,456/mo property income covering a $2,955/mo payment rather than investor’s personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

$175 monthly HOA