89 West St, Pembroke, MA, 02359 | $525/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
864 sft

42 Amherst Rd, Stoughton, MA, 02072

2 Bed
1 Bath
811 sft

25 Ferndale Ave, Pembroke, MA, 02359

3 Bed
1 Bath
864 sft

62 Ralph Mann Dr, Stoughton, MA, 02072

2 Bed
2 Bath
1059 sft

200 Cove Way UNIT 1015, Quincy, MA, 02169

Nearby investment properties with comparable prices

3 Bed
1 Bath
864 sft

87 Sherman St, Brockton, MA, 02302

2 Bed
2 Bath
2096 sft

585 Turnpike St APT 1, South Easton, MA, 02375

2 Bed
1 Bath
944 sft

10 Fir Rd, Pembroke, MA, 02359

3 Bed
2 Bath
1229 sft

385 Centre St, Brockton, MA, 02302

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

Rental property for sale in Pembroke at 89 West St, Pembroke, MA, 02359 generates $3,739/mo in rent and, after a $2,496/mo payment, leaves $525/mo in cash flow. Total monthly income is $3,739/mo, and annual cash flow is $6,297/yr on $167,790 invested. Return on cash invested sits at 23.81% in year one, and rental yield is 8.8% on a $510,000 entry. Equity gained on principal adds $3,291/yr, while 5% annual appreciation builds toward $140,904 over five years. Five-year ROI reaches 123.89% and total cumulative return in cash sums $207,879. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,739/mo property income rather than buyer’s personal income.

Single Family

Built in 1965

8,320 sqft lot

$N/A/sqft

No HOA