115 Ariel Cir UNIT 115SuttonMA01590
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
Investment property for sale in Sutton at 115 Ariel Cir UNIT 115, Sutton, MA, 01590 earns $1,169/mo cash flow from $4,560/mo rent with a $2,633/mo payment. Total monthly income totals $4,560/mo, and annual cash flow totals $14,034/yr on $176,965 capital. ROI tracks 27.99% on current figures, and rental yield reads 10.17% at a $537,888 purchase. Equity gained on principal adds $3,471/yr, and 5% annual appreciation supports $148,609 over five years. Five-year ROI reaches 146.31% and total cumulative return in cash sums $258,923. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,560/mo property income instead of your personal income.
Townhouse
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01590, Sutton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,641 (100%) |
| Owner Occupied HU | 3,176 (87.2%) |
| Renter Occupied HU | 331 ( 9.1%) |
| Vacant Housing Units | 134 ( 3.7%) |
| Median Home Value | $629,731 |
| Average Home Value | $650,338 |
Housing Distribution
Address Breakdown
Residential
3,427
Single Family
3,427
Multi-Family
0
Businesses
271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Maria M. Smith • Maria Smith Real Estate
Mls Name: MLS PIN
Mls ID: #73448795