10 Pilling Rd, Wilmington, MA, 01887 | $502/mo Cash Flow

For Sale

Listed for sale 2 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
633 sft

42 8th St APT 5316, Charlestown, MA, 02129

1 Bed
1 Bath
620 sft

284 K St #2, South Boston, MA, 02127

Currently Rented+ 1 more

- Bed
13 Bath
6066 sft

245 Newbury St, Boston, MA, 02116

1 Bed
2 Bath
2023 sft

35 Chandler Dr, Atkinson, NH, 03811

Nearby investment properties with comparable prices

3 Bed
2 Bath
1794 sft

10 Cedar Street, Hudson, NH, 03051

3 Bed
2 Bath
814 sft

385 Centre St #1, Dorchester, MA, 02122

3 Bed
3 Bath
1620 sft

293 Old Beaverbrook #293, Village Of Nagog Woods, MA, 01718

1 Bed
1 Bath
796 sft

62 Foundry St #204, Wakefield, MA, 01880

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

Investment property for sale in Wilmington at 10 Pilling Rd, Wilmington, MA, 01887 uses $197,367 cash to close to unlock $6,026/yr annual cash flow and $502/mo monthly cash flow. Total monthly income runs $4,283/mo, and a $2,936/mo payment keeps the spread at $502/mo. Purchase price stands at $599,900, and rental yield measures 8.57% with $4,283/mo rent. Return on cash invested shows 23.11% in year one, and 5% annual appreciation builds toward $165,741 over five years. Five-year ROI reaches 120.16% and total cumulative return in cash records $237,160. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,283/mo property income covering a $2,936/mo payment rather than investor’s personal income.

Single Family

Built in 1956

10,019 sqft lot

$N/A/sqft

No HOA