100 Rosemary Way APT 324, Needham, MA, 02494 | $69/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 324, Needham, MA, 02494 | $69/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1335 sft

3310 Pennington Dr #310, Walpole, MA, 02081

2 Bed
2 Bath
1045 sft

1391 Main St #305, Walpole, MA, 02081

2 Bed
2 Bath
1039 sft

1391 Main St #308, Walpole, MA, 02081

2 Bed
2 Bath
1520 sft

4403 Pennington Dr #4403, Walpole, MA, 02081

Nearby investment properties with comparable prices

3 Bed
2 Bath
1590 sft

3 Commonwealth Ave, Hopkinton, MA, 01748

3 Bed
2 Bath
1527 sft

67 Cottage St #67, Franklin, MA, 02038

3 Bed
2 Bath
1425 sft

96 Spring St, Walpole, MA, 02081

3 Bed
2 Bath
1660 sft

328 Millville Rd, Uxbridge, MA, 01569

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 324, Needham, MA, 02494 earns $69/mo cash flow from $3,536/mo rent with a $2,692/mo payment. Total monthly income totals $3,536/mo, and annual cash flow totals $833/yr on $180,950 capital. ROI tracks 20.52% on current figures, and rental yield reads 7.71% at a $550,000 purchase. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 over five years. Five-year ROI reaches 106.25% and total cumulative return in cash sums $192,262. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,536/mo property income instead of your personal income.

Condo

Built in 1986

N/A lot

$N/A/sqft

No HOA

More details about the property

Rare top-floor condo at Rosemary Ridge! This thoughtfully laid out and newly painted home features a spacious central living room and full kitchen, flanked by 2 large bedrooms and 2 full baths. Primary includes a walk-in closet as well as an en-suite bath with double vanity and a partition pocket door to the toilet and shower offering extra privacy. The living room and primary each lead out through glass sliders to your own penthouse balcony. Both sliders and the second bedroom window let in natural sunlight due to their southern exposure. In-unit laundry, 2 zones of heat/AC, and ample closet space complete the interior. Take the elevators down to your 2 deeded parking spaces or to the fabulous amenities including an in-ground pool, hot tub, locker rooms with saunas, gym, clubroom with kitchen, library, private storage, and concierge services. Convenient to public transport, Rosemary Recreation Complex, town library, and many other amenities and shops in Needham Center and Heights.

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