857 Adams St #857, Dorchester Center, MA, 02124 | $525/mo Cash Flow

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2328 sft

72 Kim Ter #C, Stoughton, MA, 02072

4 Bed
2 Bath
1352 sft

23 Bower Rd, Braintree, MA, 02184

3 Bed
2 Bath
1886 sft

58 Richardson Rd, Lynn, MA, 01904

3 Bed
2 Bath
1698 sft

184 Perham St, West Roxbury, MA, 02132

Nearby investment properties with comparable prices

3 Bed
1 Bath
1156 sft

386 Matfield St, West Bridgewater, MA, 02379

3 Bed
2 Bath
1625 sft

16 N Main St, Avon, MA, 02322

4 Bed
2 Bath
1100 sft

14 Grant St Floor 2, Dorchester, MA, 02125

3 Bed
3 Bath
1645 sft

45 Exchange St, Rockland, MA, 02370

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 Dorchester Center at 857 Adams St #857, Dorchester Center, MA, 02124 listed at $751,600 pairs $5,300/mo rent with a $3,679/mo payment to leave $525/mo cash flow. Total monthly income runs $5,300/mo, and annual cash flow reaches $6,295/yr on $247,276 cash to close. Return on cash invested measures 22.61% in year one, and rental yield registers 8.46% at a $751,600 basis. Equity gained on principal adds $4,850/yr, and annual property appreciation at 5% supports $207,653 by year five. Five-year ROI tracks 117.49% and total cumulative return in cash totals $290,524. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,300/mo property income relative to a $3,679/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 2005

1,742 sqft lot

$N/A/sqft

$455 annually 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