173 Russell St, Springfield, MA, 01104 | $976/mo Cash Flow

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

4 Bed
4 Bath
2384 sft

22 Suffield Street, Windsor Locks, CT, 06096

4 Bed
3 Bath
1984 sft

52 Orange St, Westfield, MA, 01085

4 Bed
3 Bath
2085 sft

309 Poplar St, Feeding Hills, MA, 01030

Investment Property+ 1 more

6 Bed
4 Bath
2760 sft

50 Taylor St, Chicopee, MA, 01020

Nearby investment properties with comparable prices

2 Bed
1 Bath
948 sft

288 Fisk Rd, Hardwick, MA, 01082

2 Bed
2 Bath
1488 sft

34 Old Kennedy Road, Windsor, CT, 06095

3 Bed
2 Bath
1534 sft

5 Kerry Dr, Springfield, MA, 01118

3 Bed
2 Bath
1200 sft

61 Glenmore St, Springfield, MA, 01129

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

Rental property for sale in Springfield at 173 Russell St, Springfield, MA, 01104 priced at $350,000 converts $3,182/mo rent into $976/mo cash flow after a $1,713/mo obligation. Total monthly income equals $3,182/mo, and annual cash flow totals $11,713/yr on $116,025 invested. Return on cash invested prints 30% in year one, and rental yield reads 10.91% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 157.16% and total cumulative return in cash sums $182,342. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,182/mo property income covering a $1,713/mo payment, not borrower’s personal income.

Single Family

Built in 2015

4,748 sqft lot

$N/A/sqft

No HOA