171 Marvel StSwanseaMA02777
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 Swansea at 171 Marvel St, Swansea, MA, 02777 priced at $599,900 converts $4,464/mo rent into $683/mo cash flow after a $2,936/mo obligation. Total monthly income equals $4,464/mo, and annual cash flow totals $8,198/yr on $197,367 invested. Return on cash invested prints 24.21% in year one, and rental yield reads 8.93% against a $599,900 entry. Equity gained on principal adds $3,871/yr, while 5% annual appreciation compiles into $165,741 by year five. Five-year ROI reaches 126.06% and total cumulative return in cash sums $248,800. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,464/mo property income covering a $2,936/mo payment, not borrower’s personal income.
Single Family
Built in 2016
2.02 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02777, Swansea, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,033 (100%) |
| Owner Occupied HU | 5,771 (82.1%) |
| Renter Occupied HU | 1,057 (15.0%) |
| Vacant Housing Units | 205 ( 2.9%) |
| Median Home Value | $541,860 |
| Average Home Value | $545,753 |
Housing Distribution
Address Breakdown
Residential
6,748
Single Family
6,559
Multi-Family
189
Businesses
548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Oliveira Group • Keller Williams South Watuppa
Mls Name: MLS PIN
Mls ID: #73454287