11 Cedarcrest Rd, Wilmington, MA, 01887 | $838/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

11 Cedarcrest Rd, Wilmington, MA, 01887 | $838/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
1 Bath
1332 sft

29 Benjamin Rd, Marlborough, MA, 01752

Motivated Seller+ 1 more

3 Bed
2 Bath
1248 sft

7 Hamilton St, Framingham, MA, 01701

2 Bed
2 Bath
1420 sft

100 Linden St #103, Wellesley, MA, 02482

3 Bed
2 Bath
3268 sft

39 McAdams Rd, Framingham, MA, 01701

Nearby investment properties with comparable prices

1 Bed
1 Bath
778 sft

948 Main St #204, Waltham, MA, 02453

3 Bed
1 Bath
1239 sft

64 Elizabeth Rd, Billerica, MA, 01821

1 Bed
1 Bath
1047 sft

33 Charlesbank Rd UNIT 33, Newton, MA, 02458

1 Bed
1 Bath
972 sft

30 Concord Greene UNIT 6, Concord, MA, 01742

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 11 Cedarcrest Rd, Wilmington, MA, 01887 with 5% annual appreciation on a $499,000 basis while $3,983/mo rent supports operations. Total monthly income totals $3,983/mo and a $2,442/mo payment preserves $838/mo for cash returns. Annual cash flow comes to $10,059/yr on $165,419 deployed, and return on cash invested reaches 25.99% in year one. Equity gained on principal adds $3,220/yr, and five-year appreciation sums $137,865 alongside rental yield of 9.58%. Five-year ROI measures 135.62% and total cumulative return in cash totals $224,334.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,983/mo property income versus a $2,442/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1961

10,019 sqft lot

$N/A/sqft

No HOA

More details about the property

A+ Location! Opportunity Knocks! Heres your chance to bring your vision to life and build instant equity in one of the most sought-after neighborhoods in town. This well-loved ranch offers single-level living with an open-concept kitchen and dining area, a fireplaced living room, three bedrooms, and one bath. Hardwood floors and flexible spaces provide the perfect blank canvas for your personal touch. Set in a neighborhood everyone loveswith interconnecting streets, a fenced backyard, and the North Wilmington train station just a five-minute walk awayyoull love the lifestyle this location offers. Notable updates include a replaced septic system (2011), windows (2017), and shed (2017).Bring your creativity and imagine the possibilitieshomes like this dont come along often! Showings begin immediately.Open Houses: Thursday 10/9, 11:301:00 and Saturday 10/11, 1:002:30. Offers due: Tuesday 10/14 by noon. Only 17 miles from Boston!