166 Littleton Rd #3, Harvard, MA, 01451 | $744/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

166 Littleton Rd #3, Harvard, MA, 01451 | $744/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
5 Bath
3094 sft

9 Dennison Rd, Worcester, MA, 01609

4 Bed
3 Bath
2184 sft

6 Bailin Dr, Worcester, MA, 01604

5 Bed
3 Bath
2554 sft

14 Wrentham Rd, Worcester, MA, 01602

5 Bed
7 Bath
3194 sft

7 Westland St, Worcester, MA, 01602

Nearby investment properties with comparable prices

3 Bed
4 Bath
2752 sft

58 Blossom Tree Dr UNIT 58, Shrewsbury, MA, 01545

3 Bed
3 Bath
1580 sft

17 School St #C, Hudson, MA, 01749

3 Bed
3 Bath
1911 sft

98 Sunset Dr, Northborough, MA, 01532

3 Bed
3 Bath
2888 sft

60 Wood St, Jefferson, MA, 01522

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 Harvard at 166 Littleton Rd #3, Harvard, MA, 01451 earns $744/mo cash flow from $4,840/mo rent with a $3,181/mo payment. Total monthly income totals $4,840/mo, and annual cash flow totals $8,923/yr on $213,850 capital. ROI tracks 24.23% on current figures, and rental yield reads 8.94% at a $650,000 purchase. Equity gained on principal adds $4,194/yr, and 5% annual appreciation supports $179,583 over five years. Five-year ROI reaches 126.15% and total cumulative return in cash sums $269,762. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,840/mo property income instead of your personal income.

Condo

Built in 1800

N/A lot

$N/A/sqft

No HOA

More details about the property

Historic charm with modern convenience at Poor Farm Condos! This 3 bedroom, 2 1/2 bath home was fully architecturally updated in 2020. With exposed beams, original hardwood floors and repurposed wood design touches, this uniquely stunning condo has it all. 9-foot ceilings with gorgeous natural light, the open concept kitchen will be the easy gathering spot in this home. Stainless steel appliances, induction stovetop, and granite counters blend perfectly with the reclaimed wood touches. Living room and full bath on the first floor allow for plenty of living space. Second floor boasts two large bedrooms, a full bath as well as separate laundry area. Third floor primary suite is a beautiful blend of moder elegance and historical charm with the use of the original doors. Double vanity ensuite with glass shower- just gorgeous! 1 car detached garage as well as 1 car deeded parking spot. Enjoy Harvard's top ranked schools. You don't want to miss this beauty!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01451, Harvard, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,185 (100%)
Owner Occupied HU	1,884 (86.2%)
Renter Occupied HU	189 ( 8.6%)
Vacant Housing Units	112 ( 5.1%)
Median Home Value	$811,567
Average Home Value	$914,433