173 Water StDanversMA01923
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 Danvers at 173 Water St, Danvers, MA, 01923 earns $1,050/mo cash flow from $6,608/mo rent with a $4,304/mo payment. Total monthly income totals $6,608/mo, and annual cash flow totals $12,603/yr on $289,290 capital. ROI tracks 24.42% on current figures, and rental yield reads 9.02% at a $879,300 purchase. Equity gained on principal adds $5,674/yr, and 5% annual appreciation supports $242,934 over five years. Five-year ROI reaches 127.16% and total cumulative return in cash sums $367,865. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,608/mo property income instead of your personal income.
Single Family
Built in 2006
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01923, Danvers, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,985 (100%) |
| Owner Occupied HU | 8,185 (68.3%) |
| Renter Occupied HU | 3,242 (27.1%) |
| Vacant Housing Units | 558 ( 4.7%) |
| Median Home Value | $677,909 |
| Average Home Value | $714,250 |
Housing Distribution
Address Breakdown
Residential
11,546
Single Family
8,892
Multi-Family
2,654
Businesses
1,526
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A