18 Brewster RdRandolphMA02368
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 Randolph at 18 Brewster Rd, Randolph, MA, 02368 generates $4,650/mo in rent and, after a $2,932/mo payment, leaves $874/mo in cash flow. Total monthly income is $4,650/mo, and annual cash flow is $10,493/yr on $197,071 invested. Return on cash invested sits at 25.38% in year one, and rental yield is 9.32% on a $599,000 entry. Equity gained on principal adds $3,865/yr, while 5% annual appreciation builds toward $165,493 over five years. Five-year ROI reaches 132.33% and total cumulative return in cash sums $260,794. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,650/mo property income rather than buyer’s personal income.
Single Family
Built in 1965
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02368, Randolph, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,904 (100%) |
| Owner Occupied HU | 8,426 (65.3%) |
| Renter Occupied HU | 4,083 (31.6%) |
| Vacant Housing Units | 395 ( 3.1%) |
| Median Home Value | $574,952 |
| Average Home Value | $620,305 |
Housing Distribution
Address Breakdown
Residential
12,492
Single Family
9,803
Multi-Family
2,689
Businesses
825
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Samantha Downing • Prime Time Real Estate Inc.
Mls Name: MLS PIN
Mls ID: #73468020