122 Marshall StTewksburyMA01876
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 Tewksbury at 122 Marshall St, Tewksbury, MA, 01876 priced at $500,000 converts $4,009/mo rent into $858/mo cash flow after a $2,447/mo obligation. Total monthly income equals $4,009/mo, and annual cash flow totals $10,294/yr on $165,750 invested. Return on cash invested prints 26.12% in year one, and rental yield reads 9.62% against a $500,000 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation compiles into $138,141 by year five. Five-year ROI reaches 136.29% and total cumulative return in cash sums $225,896. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,009/mo property income covering a $2,447/mo payment, not borrower’s personal income.
Single Family
Built in 1964
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01876, Tewksbury, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,917 (100%) |
| Owner Occupied HU | 9,581 (80.4%) |
| Renter Occupied HU | 1,933 (16.2%) |
| Vacant Housing Units | 403 ( 3.4%) |
| Median Home Value | $636,078 |
| Average Home Value | $672,976 |
Housing Distribution
Address Breakdown
Residential
11,954
Single Family
10,539
Multi-Family
1,415
Businesses
990
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Thomas McPherson • RE/MAX Innovative Properties
Mls Name: MLS PIN
Mls ID: #73424362