Skip to content
×
Pro Members Get
Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
ANNUAL Save 16%
$32.50 /mo
$390 billed annualy
MONTHLY
$39 /mo
billed monthly
7 day free trial. Cancel anytime
Copied
5 Middle St, Lexington, MA 02421, US
Copied

$1,845,200
BiggerPockets estimate

Off Market
5 Middle St, Lexington, MA 02421
4 Beds
2.5 Baths
3,345 Square Feet
0.38 Acres Lot
Built in 1971
Off Market
Units n/a
Checked: 4 months ago
Updated: Apr 30, 2025 at 03:56AM

Investment Summary


Monthly Cash Flow
-$4,616
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Property Description


0.38 Acres Lot
Built in 1971
Off Market
Units n/a

This property is not currently listed for sale or rent on BiggerPockets. The details below may have been provided by the owner, a third party, or public records.

Located at 5 Middle St, Lexington, MA (ZIP code 02421) this single family residence features 4 bedrooms, 2.5 bathrooms and approximately 3,345 square feet of living space. The property sits on a 0.38 acre lot and was built in 1971.

Build Your Team


Quickly find investor-friendly professionals who can help you succeed in real estate investing at any stage of the investing journey.

Agents

Match with investor-friendly agents who can help you find, analyze, and close your next deal

Find an Agent

Lenders

Get the best funding…find investor-friendly lenders who specialize in your deal strategy

Find a Lender

Property Managers

Transition to passive investing. Find a trusted property management partnership that lasts.

Find a Property Manager

Tax Pros & Accountants

Taxes and financial reporting made easy—find experts to create tax savings strategies, file taxes, and more

Find a Tax Pro

Location


Property Details


Parking

  • Description: Attached, Paved Drive, Off Street
  • Garage Spaces: 2
  • Spaces Total: 4

Bedroom Information

  • # of Bedrooms: 4

Bathroom Information

  • # of Baths (Full): 2
  • # of Baths (Partial): 1
  • # of Baths (Total): 2.5

Interior Features

  • # of Rooms: 8
  • # of Stories: 2
  • Basement: Yes
  • Basement Description: Full, Unfinished
  • Fireplace: Yes

Exterior Features

  • Exterior Walls Materials: Siding (Alum/Vinyl)
  • Roof Type: Gable
  • Roof Material: Asphalt

Land Information

  • Land Use: Residential
  • Land Use Subtype: Single Family Residential

Lot Information

  • Parcel ID: LEXIM:0034L:000149
  • Lot Size: 16371 sqft

Property Information

  • Property Type: Single Family Residence
  • Style: Colonial
  • Year Built: 1971

Tax Information

  • Annual Tax: $15,190

Utilities

  • Heating: Baseboard, Natural Gas
  • Cooling: None

Location

  • County: Middlesex

Investment Summary


Monthly Cash Flow
-$4,616
Cap Rate
2.7%
Cash-on-Cash Return
-13.1%
Debt Coverage Ratio
0.47
Internal Rate of Return (5 years)
-8.6%

Purchase Details

Find an Agent

Purchase price:
$1,845,200
Amount financed:
-$1,476,160
Down payment:
$369,040
Closing costs:
$55,356
Rehab costs:
$0
Initial cash invested:
$424,396
Square feet:
3,345
Cost per square foot:
$552
Monthly rent per square foot:
$2.33

Financing Details

Find a Lender

Loan amount:
$1,476,160
Loan to value ratio:
80.0%
Loan type:
Amortizing
Term:
30 years
Interest rate:
5.875%
Principal & interest:
$8,732
Property tax:
$1,266
Insurance:
$546
Private mortgage insurance (PMI):
$0
Monthly payment:
$10,544

Operating Income

Find a Property Manager

% Rent Monthly Yearly
Gross rent:
$7,800 $93,600
Vacancy loss: (6%)
6% -$468 -$5,616
Operating income:
$7,332 $87,984

Operating Expenses


% Rent Monthly Yearly
Property taxes: (16%)
16%-$1,266-$15,190
Insurance: (7%)
7%-$546-$6,552
Property management: (8%)
8%-$624-$7,488
Repairs & maintenance: (5%)
5%-$390-$4,680
Capital expenditures: (5%)
5%-$390-$4,680
HOA fees: (n/a)
n/an/an/a
Total operating expenses: (41%)
41%-$3,216-$38,590

Cash Flow


Monthly Yearly
Net operating income:
$4,116 $49,392
Mortgage payments:
-$8,732 -$104,784
Cash flow:
$4,616 $55,392