12 Dellawanda RdSwanseaMA02777
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 Swansea at 12 Dellawanda Rd, Swansea, MA, 02777 listed at $429,900 pairs $3,172/mo rent with a $2,104/mo payment to leave $463/mo cash flow. Total monthly income runs $3,172/mo, and annual cash flow reaches $5,551/yr on $142,512 cash to close. Return on cash invested measures 23.8% in year one, and rental yield registers 8.85% at a $429,900 basis. Equity gained on principal adds $2,774/yr, and annual property appreciation at 5% supports $118,773 by year five. Five-year ROI tracks 123.89% and total cumulative return in cash totals $176,551. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,172/mo property income relative to a $2,104/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1952
6,098 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02777, Swansea, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,033 (100%) |
| Owner Occupied HU | 5,771 (82.1%) |
| Renter Occupied HU | 1,057 (15.0%) |
| Vacant Housing Units | 205 ( 2.9%) |
| Median Home Value | $541,860 |
| Average Home Value | $545,753 |
Housing Distribution
Address Breakdown
Residential
6,748
Single Family
6,559
Multi-Family
189
Businesses
548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Team ROSO • RE/MAX Vantage
Mls Name: MLS PIN
Mls ID: #73467131