Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Upton at 1 Nelson St #C, Upton, MA, 01568 priced at $299,000 pairs $2,192/mo rent with $238/mo cash flow after a $1,463/mo payment. Total monthly income equals $2,192/mo, and annual cash flow comes to $2,855/yr on $99,119 invested. Return on cash invested is 22.79% in year one, and rental yield stands at 8.8% on a $299,000 basis. Equity gained on principal adds $1,929/yr, and 5% annual appreciation accumulates to $82,608 by year five. Five-year ROI measures 118.73% and total cumulative return in cash reaches $117,682. For financing, Ziffy Mortgage’s DSCR program evaluates $2,192/mo property income against a $1,463/mo payment instead of your W2s, 1099s, or Tax returns.
Condo
Built in 1790
N/A lot
$N/A/sqft
$70 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-07-22 | Sold | $299,000 |
| 2025-06-16 | Contingent | $285,000 |
| 2025-06-12 | Listed for sale | $285,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-25 | $3081.00 | 153.37% | $225,200 | 156.78% |
| 2023-10-25 | $1216.00 | -17.34% | $87,700 | N/A |
| 2022-10-25 | $1471.00 | 6.75% | $87,700 | 5.66% |
Listed by: Catherine Carrara • Suburban Lifestyle Real Estate
Mls Name: MLS PIN
Mls ID: #73390341
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
