176 Maple Ave APT 1-27, Rutland, MA, 01543 | $280/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

176 Maple Ave APT 1-27, Rutland, MA, 01543 | $280/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1078 sft

27 Keyes St, Warren, MA, 01083

2 Bed
2 Bath
1000 sft

606 Skyline Dr #606, Sturbridge, MA, 01566

2 Bed
1 Bath
- sft

268 Palmer Rd, Monson, MA, 01057

2 Bed
1 Bath
828 sft

185 Nugget Dr, Charlton, MA, 01507

Nearby investment properties with comparable prices

2 Bed
2 Bath
1280 sft

20 Conestoga Trl, Brookfield, MA, 01506

2 Bed
2 Bath
1000 sft

606 Skyline Dr #606, Sturbridge, MA, 01566

1 Bed
1 Bath
561 sft

36 Thomas St, Southbridge, MA, 01550

$ 200,000

ROI

Cash Flow/m

2 Bed
2 Bath
980 sft

5 Tyler St, Brookfield, MA, 01506

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 Rutland at 176 Maple Ave APT 1-27, Rutland, MA, 01543 generates $1,534/mo in rent and, after a $974/mo payment, leaves $280/mo in cash flow. Total monthly income is $1,534/mo, and annual cash flow is $3,357/yr on $65,969 invested. Return on cash invested sits at 25% in year one, and rental yield is 9.25% on a $199,000 entry. Equity gained on principal adds $1,284/yr, while 5% annual appreciation builds toward $54,980 over five years. Five-year ROI reaches 130.29% and total cumulative return in cash sums $85,950. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $1,534/mo property income rather than buyer’s personal income.

Condo

Built in 1972

N/A lot

$N/A/sqft

No HOA

More details about the property

Just renovated 2-bed, 1 bath unit in desirable Countryside Estates. Spacious living room with slider to private balcony, 2 nice sized bedrooms with good closet space. Plenty of storage with additional deep closet in living room, linen closet right outside bathroom and deeded storage unit in basement where youll also find a clean and modern common laundry room. Recent improvements include new high quality laminate flooring, fresh paint, new stainless-steel appliances, new recessed lighting and electrical and plumbing updates. This professionally managed and well maintained complex has something for everybody, work up a sweat at the tennis or basketball courts then cool off in the large swimming pool. Also features a playground and picnic area. Assigned parking space right outside your door with additional visitor parking.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01543, Rutland, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,678 (100%)
Owner Occupied HU	3,098 (84.2%)
Renter Occupied HU	449 (12.2%)
Vacant Housing Units	131 ( 3.6%)
Median Home Value	$533,658
Average Home Value	$582,607