12 Fayette St APT 4BeverlyMA01915
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 Beverly at 12 Fayette St APT 4, Beverly, MA, 01915 generates $3,541/mo in rent and, after a $2,442/mo payment, leaves $396/mo in cash flow. Total monthly income is $3,541/mo, and annual cash flow is $4,755/yr on $165,419 invested. Return on cash invested sits at 22.78% in year one, and rental yield is 8.52% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 118.42% and total cumulative return in cash sums $195,882. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,541/mo property income rather than buyer’s personal income.
Townhouse
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01915, Beverly, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,093 (100%) |
| Owner Occupied HU | 10,212 (56.4%) |
| Renter Occupied HU | 7,010 (38.7%) |
| Vacant Housing Units | 871 ( 4.8%) |
| Median Home Value | $694,591 |
| Average Home Value | $776,231 |
Housing Distribution
Address Breakdown
Residential
17,058
Single Family
12,652
Multi-Family
4,406
Businesses
2,001
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: David Brown • Coldwell Banker Realty - Beverly
Mls Name: MLS PIN
Mls ID: #73448954