122 Swan St UNIT 102, Lowell, MA, 01852 | $827/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

122 Swan St UNIT 102, Lowell, MA, 01852 | $827/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2180 sft

590 Flat Hill Rd, Lunenburg, MA, 01462

2 Bed
2 Bath
1146 sft

250 Main St UNIT 410, Hudson, MA, 01749

3 Bed
1 Bath
1398 sft

95 Packard St, Lancaster, MA, 01523

4 Bed
3 Bath
1675 sft

10 Robert Memorial Dr, Clinton, MA, 01510

Nearby investment properties with comparable prices

3 Bed
1 Bath
1300 sft

68 Hudson Rd, Stow, MA, 01775

3 Bed
1 Bath
1266 sft

27-29 Catacunemaug Rd, Shirley, MA, 01464

2 Bed
1 Bath
1375 sft

1997 Shirley Rd, Lancaster, MA, 01523

2 Bed
2 Bath
1802 sft

200 Ridgefield Cir #C, Clinton, MA, 01510

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Lowell at 122 Swan St UNIT 102, Lowell, MA, 01852 uses $132,567 cash to close to unlock $9,922/yr annual cash flow and $827/mo monthly cash flow. Total monthly income runs $3,347/mo, and a $1,957/mo payment keeps the spread at $827/mo. Purchase price stands at $399,900, and rental yield measures 10.04% with $3,347/mo rent. Return on cash invested shows 27.39% in year one, and 5% annual appreciation builds toward $110,485 over five years. Five-year ROI reaches 143.12% and total cumulative return in cash records $189,728. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,347/mo property income covering a $1,957/mo payment rather than investor’s personal income.

Townhouse

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this beautifully maintained and updated 2-bedroom, 1.5-bathroom condo in Lowell, just 2.5 miles from the commuter rail and minutes to major highways. Sun-filled living room provides a warm and welcoming space to relax. Recently updated kitchen features freshly painted cabinets, new high-efficiency appliances and modern finishes that flow seamlessly into the rest of the home. Main level includes a convenient half bath; Upstairs, youll find two spacious bedrooms, including a primary suite with walk-in closet, new carpeting, and plenty of comfort. Full bathroom offers added convenience with a linen closet for extra storage. Lower level features a welcoming, refreshed entry foyer with new paint, flooring, & carpeting on the stairs leading to the main level. Additional features include in-unit laundry, a walk-up attic, new high-efficiency furnace & central air system, and an attached garage. Move-in ready and packed with modern upgrades, this is commuter-friendly living!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01852, Lowell, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	15,854 (100%)
Owner Occupied HU	6,449 (40.7%)
Renter Occupied HU	8,567 (54.0%)
Vacant Housing Units	838 ( 5.3%)
Median Home Value	$469,145
Average Home Value	$555,537