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% |
Rental property for sale in Wellesley at 11 Durant Rd, Wellesley, MA, 02482 priced at $1,499,000 pairs $6,785/mo rent with after a $7,337/mo payment. Total monthly income equals $6,785/mo. Return on cash invested is 13.79% in year one, and rental yield stands at 5.43% on a $1,499,000 basis. Equity gained on principal adds $9,673/yr, and 5% annual appreciation accumulates to $414,146 by year five. Five-year ROI measures 70.08% and total cumulative return in cash reaches $340,353. For financing, Ziffy Mortgage’s DSCR program evaluates $6,785/mo property income against a $7,337/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1930
9,583 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-03-20 | Listed for sale | $1,499,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-24 | $11513.00 | 4.64% | $1,106,000 | 15.09% |
| 2023-03-24 | $11003.00 | 9.67% | $961,000 | 11.87% |
| 2022-03-24 | $10033.00 | -0.59% | $859,000 | N/A |
Listed by: Susan Bevilacqua • Douglas Elliman
Mls Name: Douglas Elliman
Mls Provider:
Mls ID: #73347906
