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% |
Investment property for sale in Dracut at 100 Cass Ave #B18, Dracut, MA, 01826 earns $511/mo cash flow from $2,738/mo rent with a $1,419/mo payment. Total monthly income totals $2,738/mo, and annual cash flow totals $6,127/yr on $96,135 capital. ROI tracks 26.28% on current figures, and rental yield reads 11.33% at a $290,000 purchase. Equity gained on principal adds $1,871/yr, and 5% annual appreciation supports $80,122 over five years. Five-year ROI reaches 139% and total cumulative return in cash sums $133,624. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,738/mo property income instead of your personal income.
Condo
Built in 1982
N/A lot
$N/A/sqft
$400 monthly HOA
Neighborhood data shown for ZIP Code: 01826, Dracut, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,294 (100%) |
| Owner Occupied HU | 9,378 (76.3%) |
| Renter Occupied HU | 2,610 (21.2%) |
| Vacant Housing Units | 306 ( 2.5%) |
| Median Home Value | $597,498 |
| Average Home Value | $691,354 |
Residential
12,141
Single Family
10,573
Multi-Family
1,568
Businesses
770
Date | Event | Price |
|---|---|---|
| 2025-06-20 | Sold | $290,000 |
| 2025-05-12 | Listed for sale | $280,000 |
| 2003-01-17 | Sold | $125,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $2449.00 | -3.89% | $234,400 | 6.55% |
| 2023-10-24 | $2548.00 | 15.14% | $220,000 | 22.15% |
| 2022-10-24 | $2213.00 | 9.66% | $180,100 | 16.12% |
Listed by: David Nicholaou • Re/Max Innovative Properties
Mls Name: MLS PIN
Mls ID: #73373170
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.
