11 Isabel CirRandolphMA02368
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Randolph at 11 Isabel Cir, Randolph, MA, 02368 priced at $495,000 pairs $4,181/mo rent with $1,061/mo cash flow after a $2,423/mo payment. Total monthly income equals $4,181/mo, and annual cash flow comes to $12,730/yr on $164,093 invested. Return on cash invested is 27.67% in year one, and rental yield stands at 10.14% on a $495,000 basis. Equity gained on principal adds $3,194/yr, and 5% annual appreciation accumulates to $136,759 by year five. Five-year ROI measures 144.59% and total cumulative return in cash reaches $237,262. For financing, Ziffy Mortgage’s DSCR program evaluates $4,181/mo property income against a $2,423/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1957
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02368, Randolph, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,904 (100%) |
| Owner Occupied HU | 8,426 (65.3%) |
| Renter Occupied HU | 4,083 (31.6%) |
| Vacant Housing Units | 395 ( 3.1%) |
| Median Home Value | $574,952 |
| Average Home Value | $620,305 |
Housing Distribution
Address Breakdown
Residential
12,492
Single Family
9,803
Multi-Family
2,689
Businesses
825
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha Boylan • Keller Williams Elite
Mls Name: MLS PIN
Mls ID: #73408552