18 Teal Cir #18, Walpole, MA, 02081 | $177/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

18 Teal Cir #18, Walpole, MA, 02081 | $177/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2509 sft

Caserta Plan, Bates Quarry, Walpole, MA, 02081

4 Bed
3 Bath
2326 sft

11 Crane Rd, Walpole, MA, 02081

2 Bed
3 Bath
2301 sft

18 Sandtrap Cir #3, Walpole, MA, 02081

4 Bed
3 Bath
2688 sft

127 Clear Pond Dr UNIT 127, Walpole, MA, 02081

Nearby investment properties with comparable prices

5 Bed
3 Bath
3500 sft

121 Highland St, Woonsocket, RI, 02895

2 Bed
2 Bath
1285 sft

30 Merganser Way UNIT 30, Walpole, MA, 02081

5 Bed
2 Bath
2240 sft

19 Mendon St, Blackstone, MA, 01504

5 Bed
2 Bath
2340 sft

1111 Charles St, North Providence, RI, 02904

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

Investment property for sale in Walpole at 18 Teal Cir #18, Walpole, MA, 02081 listed at $549,000 pairs $3,637/mo rent with a $2,687/mo payment to leave $177/mo cash flow. Total monthly income runs $3,637/mo, and annual cash flow reaches $2,122/yr on $180,621 cash to close. Return on cash invested measures 21.24% in year one, and rental yield registers 7.95% at a $549,000 basis. Equity gained on principal adds $3,543/yr, and annual property appreciation at 5% supports $151,679 by year five. Five-year ROI tracks 110.06% and total cumulative return in cash totals $198,800. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,637/mo property income relative to a $2,687/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1992

N/A lot

$N/A/sqft

No HOA

More details about the property

More Pics coming soon. Welcome to coveted Swan Pond! As a Walpole Realtor specializing in Walpole condos, I can tell you views like this are special. A friend I sold a condo to here once said, "How can I have a bad day when I have this view?" Now, that view can be yours. This 2-bedroom, 2.5-bath townhouse offers the best of maintenance-free living. Main level features a dining area, living room and view onto your private patio. Soaring ceilings. Bring your hang glider. Flexible bonus space on the 2nd floor perfect for a home office or a cozy sitting room. Step outside onto your private patio overlooking the tranquil Swan Pond. If youve been looking for a place to drink your pumpkin spice latte this fall, this is it! Enjoy the association pool and clubhouse, plus a 1-car garage. Best of all? If youre ready to throw out the rake and the shovel, the meticulous landscaping here has you covered. Don't miss this opportunity!. Offers due Monday by 2:00. Make offers good 10/28 (5PM)

Neighborhood Data

Neighborhood data shown for ZIP Code: 02081, Walpole, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	8,318 (100%)
Owner Occupied HU	6,070 (73.0%)
Renter Occupied HU	1,694 (20.4%)
Vacant Housing Units	554 ( 6.7%)
Median Home Value	$756,290
Average Home Value	$818,774