99 Harrishof St #2DorchesterMA02121
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 99 Harrishof St #2, Dorchester, MA, 02121 generates $3,798/mo in rent and, after a $2,521/mo payment, leaves $552/mo in cash flow. Total monthly income is $3,798/mo, and annual cash flow is $6,621/yr on $169,435 invested. Return on cash invested sits at 23.97% in year one, and rental yield is 8.85% on a $515,000 entry. Equity gained on principal adds $3,323/yr, while 5% annual appreciation builds toward $142,285 over five years. Five-year ROI reaches 124.73% and total cumulative return in cash sums $211,333. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,798/mo property income rather than buyer’s personal income.
Condo
Built in 1900
3,872 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02121, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,002 (100%) |
| Owner Occupied HU | 2,345 (21.3%) |
| Renter Occupied HU | 7,947 (72.2%) |
| Vacant Housing Units | 710 ( 6.5%) |
| Median Home Value | $687,999 |
| Average Home Value | $709,643 |
Housing Distribution
Address Breakdown
Residential
9,452
Single Family
3,449
Multi-Family
6,003
Businesses
402
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Anselmo Ribeiro • Prosperhill Realty, Inc.
Mls Name: MLS PIN
Mls ID: #73426709