Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Royalston at 128 N Fitzwilliam Rd, Royalston, MA, 01368 earns $905/mo cash flow from $1,946/mo rent with a $808/mo payment. Total monthly income totals $1,946/mo, and annual cash flow totals $10,866/yr on $54,730 capital. ROI tracks 39.76% on current figures, and rental yield reads 14.14% at a $165,099 purchase. Equity gained on principal adds $1,065/yr, and 5% annual appreciation supports $45,614 over five years. Five-year ROI reaches 209.51% and total cumulative return in cash sums $114,666. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,946/mo property income instead of your personal income.
Single Family
Built in 1880
1.08 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01368, Royalston, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 670 (100%) |
| Owner Occupied HU | 480 (71.6%) |
| Renter Occupied HU | 56 ( 8.4%) |
| Vacant Housing Units | 134 (20.0%) |
| Median Home Value | $442,478 |
| Average Home Value | $462,130 |
Residential
490
Single Family
490
Multi-Family
0
Businesses
11
Date | Event | Price |
|---|---|---|
| 2025-09-05 | Sold | $165,099 |
| 2025-07-17 | Listed for sale | $159,900 |
| 2016-09-30 | Sold | $22,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-20 | $1016.00 | 1.70% | $107,300 | 5.20% |
| 2023-10-20 | $999.00 | -5.49% | $102,000 | 17.78% |
| 2022-10-20 | $1057.00 | 15.14% | $86,600 | 27.54% |
Listed by: Valerie Angulo • Keller Williams Realty North Central
Mls Name: MLS PIN
Mls ID: #73405913
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
