12 Astra #12WaylandMA01778
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 Wayland at 12 Astra #12, Wayland, MA, 01778 uses $210,158 cash to close to unlock $9,281/yr annual cash flow and $773/mo monthly cash flow. Total monthly income runs $4,799/mo, and a $3,127/mo payment keeps the spread at $773/mo. Purchase price stands at $638,777, and rental yield measures 9.02% with $4,799/mo rent. Return on cash invested shows 24.48% in year one, and 5% annual appreciation builds toward $176,482 over five years. Five-year ROI reaches 127.46% and total cumulative return in cash records $267,870. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,799/mo property income covering a $3,127/mo payment rather than investor’s personal income.
Townhouse
Built in 1979
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01778, Wayland, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,364 (100%) |
| Owner Occupied HU | 4,555 (84.9%) |
| Renter Occupied HU | 506 ( 9.4%) |
| Vacant Housing Units | 303 ( 5.6%) |
| Median Home Value | $1,028,402 |
| Average Home Value | $1,136,903 |
Housing Distribution
Address Breakdown
Residential
5,429
Single Family
4,968
Multi-Family
461
Businesses
405
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Good Life Real Estate Group • Realty One Group Nest
Mls Name: MLS PIN
Mls ID: #73428975