121 Dorset RdNewtonMA02468
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 Newton at 121 Dorset Rd, Newton, MA, 02468 offers a 7.87% rental yield on a $1,810,300 purchase with $11,878/mo rent. Total monthly income registers $11,878/mo, and a $8,861/mo payment leaves $467/mo available for distribution. Annual cash flow reaches $5,610/yr on $586,537 to close, and return on cash invested stands at 21.33% in year one. Equity gained on principal adds $11,682/yr while 5% annual appreciation supports $500,153 over five years. Portfolio math shows five-year ROI at 110.5% and total cumulative return in cash at $648,101. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $11,878/mo property income against a $8,861/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1929
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02468, Waban, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,032 (100%) |
| Owner Occupied HU | 1,720 (84.6%) |
| Renter Occupied HU | 253 (12.5%) |
| Vacant Housing Units | 59 ( 2.9%) |
| Median Home Value | $1,636,146 |
| Average Home Value | $1,624,507 |
Housing Distribution
Address Breakdown
Residential
1,961
Single Family
1,918
Multi-Family
43
Businesses
111
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A