1 Belnap RdHyde ParkMA02136
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 Hyde Park at 1 Belnap Rd, Hyde Park, MA, 02136 priced at $499,900 pairs $4,291/mo rent with $1,140/mo cash flow after a $2,447/mo payment. Total monthly income equals $4,291/mo, and annual cash flow comes to $13,680/yr on $165,717 invested. Return on cash invested is 28.16% in year one, and rental yield stands at 10.3% on a $499,900 basis. Equity gained on principal adds $3,226/yr, and 5% annual appreciation accumulates to $138,113 by year five. Five-year ROI measures 147.25% and total cumulative return in cash reaches $244,020. For financing, Ziffy Mortgage’s DSCR program evaluates $4,291/mo property income against a $2,447/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1955
7,393 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02136, Hyde Park, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,060 (100%) |
| Owner Occupied HU | 6,751 (51.7%) |
| Renter Occupied HU | 5,605 (42.9%) |
| Vacant Housing Units | 704 ( 5.4%) |
| Median Home Value | $605,654 |
| Average Home Value | $623,735 |
Housing Distribution
Address Breakdown
Residential
12,502
Single Family
10,178
Multi-Family
2,324
Businesses
757
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tatiana Diaz • William Raveis R.E. & Home Services
Mls Name: MLS PIN
Mls ID: #73471201