120 Plain StRehobothMA02769
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 Rehoboth at 120 Plain St, Rehoboth, MA, 02769 listed at $435,000 pairs $3,474/mo rent with a $2,129/mo payment to leave $732/mo cash flow. Total monthly income runs $3,474/mo, and annual cash flow reaches $8,788/yr on $144,203 cash to close. Return on cash invested measures 26% in year one, and rental yield registers 9.58% at a $435,000 basis. Equity gained on principal adds $2,807/yr, and annual property appreciation at 5% supports $120,182 by year five. Five-year ROI tracks 135.68% and total cumulative return in cash totals $195,660. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,474/mo property income relative to a $2,129/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1979
1 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02769, Rehoboth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,812 (100%) |
| Owner Occupied HU | 4,216 (87.6%) |
| Renter Occupied HU | 463 ( 9.6%) |
| Vacant Housing Units | 133 ( 2.8%) |
| Median Home Value | $632,538 |
| Average Home Value | $667,740 |
Housing Distribution
Address Breakdown
Residential
4,681
Single Family
4,681
Multi-Family
0
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Bernard Larivee • Coldwell Banker Realty
Mls Name: MLS PIN
Mls ID: #73447445