170 E Hadley Rd APT 87AmherstMA01002
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 Amherst at 170 E Hadley Rd APT 87, Amherst, MA, 01002 offers a 9.6% rental yield on a $189,800 purchase with $1,518/mo rent. Total monthly income registers $1,518/mo, and a $929/mo payment leaves $322/mo available for distribution. Annual cash flow reaches $3,860/yr on $62,919 to close, and return on cash invested stands at 26.04% in year one. Equity gained on principal adds $1,225/yr while 5% annual appreciation supports $52,438 over five years. Portfolio math shows five-year ROI at 135.9% and total cumulative return in cash at $85,510. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,518/mo property income against a $929/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1970
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01002, Amherst, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,930 (100%) |
| Owner Occupied HU | 5,081 (42.6%) |
| Renter Occupied HU | 5,724 (48.0%) |
| Vacant Housing Units | 1,125 ( 9.4%) |
| Median Home Value | $536,411 |
| Average Home Value | $576,683 |
Housing Distribution
Address Breakdown
Residential
10,921
Single Family
8,546
Multi-Family
2,375
Businesses
715
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Goggins • 5 College REALTORS Northampton
Mls Name: MLS PIN
Mls ID: #73415146