100 Rosemary Way APT 322, Needham, MA, 02494 | $668/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

100 Rosemary Way APT 322, Needham, MA, 02494 | $668/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1292 sft

114 Captain Eames Cir #114, Ashland, MA, 01721

3 Bed
1 Bath
1671 sft

27 Grant St, Milford, MA, 01757

3 Bed
2 Bath
2154 sft

334 Mendon St, Upton, MA, 01568

3 Bed
2 Bath
1184 sft

215 East St, Wrentham, MA, 02093

Nearby investment properties with comparable prices

3 Bed
1 Bath
1226 sft

4 Jean St, Blackstone, MA, 01504

3 Bed
1 Bath
1092 sft

21 Trenton St, Bellingham, MA, 02019

2 Bed
1 Bath
1317 sft

38 Conlyn Ave, Franklin, MA, 02038

6 Bed
3 Bath
2520 sft

74 Highland St, Woonsocket, RI, 02895

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 Needham at 100 Rosemary Way APT 322, Needham, MA, 02494 uses $140,888 cash to close to unlock $8,022/yr annual cash flow and $668/mo monthly cash flow. Total monthly income runs $3,347/mo, and a $2,080/mo payment keeps the spread at $668/mo. Purchase price stands at $425,000, and rental yield measures 9.45% with $3,347/mo rent. Return on cash invested shows 25.6% in year one, and 5% annual appreciation builds toward $117,420 over five years. Five-year ROI reaches 133.53% and total cumulative return in cash records $188,129. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,347/mo property income covering a $2,080/mo payment rather than investor’s personal income.

Condo

Built in 1986

N/A lot

$N/A/sqft

No HOA

More details about the property

Offering a wonderful top-floor unit in the Rosemary Ridge Condominiums. This large 1-bedroom has new wall-to-wall carpet in the bedroom and new luxury vinyl plank flooring throughout the living room/dining area. This is one of the larger 1-bedroom units at Rosemary Ridge. Spacious primary bedroom features an en-suite bathroom & 2 large closets. In-unit laundry is very convenient. The slider in the living room opens to your private balcony space. Rosemary Ridge is a well-maintained and well-managed building with a concierge at the front door.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02494, Needham Heights, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,424 (100%)
Owner Occupied HU	2,729 (61.7%)
Renter Occupied HU	1,359 (30.7%)
Vacant Housing Units	336 ( 7.6%)
Median Home Value	$1,132,830
Average Home Value	$1,231,080