1 Rotherham Way #B, Hudson, MA, 01749 | $468/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

1 Rotherham Way #B, Hudson, MA, 01749 | $468/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1780 sft

120 Lyman Rd, Berlin, MA, 01503

4 Bed
3 Bath
1719 sft

301 May St, Worcester, MA, 01602

5 Bed
4 Bath
3713 sft

3 Goddard Dr, Auburn, MA, 01501

4 Bed
2 Bath
2992 sft

121 Indian Meadow Dr, Northborough, MA, 01532

Nearby investment properties with comparable prices

3 Bed
2 Bath
1902 sft

392 Worcester St, West Boylston, MA, 01583

2 Bed
3 Bath
1830 sft

11 Whispering Brook Rd #55, Marlborough, MA, 01752

3 Bed
3 Bath
1755 sft

30 Danielles Way, Worcester, MA, 01606

3 Bed
3 Bath
2012 sft

5 Loring St, Auburn, MA, 01501

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 Hudson at 1 Rotherham Way #B, Hudson, MA, 01749 priced at $569,900 pairs $4,060/mo rent with $468/mo cash flow after a $2,789/mo payment. Total monthly income equals $4,060/mo, and annual cash flow comes to $5,621/yr on $187,497 invested. Return on cash invested is 23.06% in year one, and rental yield stands at 8.55% on a $569,900 basis. Equity gained on principal adds $3,677/yr, and 5% annual appreciation accumulates to $157,453 by year five. Five-year ROI measures 119.85% and total cumulative return in cash reaches $224,718. For financing, Ziffy Mortgage’s DSCR program evaluates $4,060/mo property income against a $2,789/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Move in ready immaculately kept 2 bedroom 2.5 bath townhome in highly desirable 55+ community at Quail Run in Hudson. Open floor plan features cathedral living room with gas fireplace, slider to private deck, separate dining room with crown molding, wainscotting, chair rail. Eat in kitchen has granite counters, SS appliances and lots of cabinet space. First floor primary suite boasts a cathedral ceiling, generous windows for lots of natural light, full bath and two closets. First floor laundry with washer and dryer included. Second floor features a loft with skylight perfect as an office or family room, generous 2nd bedroom and full bath. Hardwood floors throughout the entire unit. Active community with so many opportunities to get together with fellow residents including book club, pot luck suppers, dinner and theater groups, Mahjong, card games and more. Fantastic commuting location with 290 & 495 nearby. Shopping and restaurants all within minutes. Quick close possible.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01749, Hudson, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,337 (100%)
Owner Occupied HU	5,748 (68.9%)
Renter Occupied HU	2,217 (26.6%)
Vacant Housing Units	372 ( 4.5%)
Median Home Value	$595,322
Average Home Value	$671,271