184 W Main St APT B2, Ayer, MA, 01432 | $971/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

184 W Main St APT B2, Ayer, MA, 01432 | $971/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1557 sft

62 Maple St, West Boylston, MA, 01583

3 Bed
3 Bath
1909 sft

23 Whitten St, Worcester, MA, 01605

2 Bed
3 Bath
1619 sft

8 Alden Dr UNIT 8, Berlin, MA, 01503

2 Bed
2 Bath
1612 sft

11 Pondside Ln UNIT 11, Bolton, MA, 01740

Nearby investment properties with comparable prices

2 Bed
2 Bath
1958 sft

50 Sawmill Pond Rd #50, Fitchburg, MA, 01420

3 Bed
2 Bath
1488 sft

17 Heroult Rd, Worcester, MA, 01606

3 Bed
2 Bath
1409 sft

49 W Main St, Westminster, MA, 01473

4 Bed
3 Bath
1820 sft

27 Forest Hill Dr, Rutland, MA, 01543

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 Ayer at 184 W Main St APT B2, Ayer, MA, 01432 listed at $429,900 pairs $3,680/mo rent with a $2,104/mo payment to leave $971/mo cash flow. Total monthly income runs $3,680/mo, and annual cash flow reaches $11,647/yr on $142,512 cash to close. Return on cash invested measures 28.08% in year one, and rental yield registers 10.27% at a $429,900 basis. Equity gained on principal adds $2,774/yr, and annual property appreciation at 5% supports $118,773 by year five. Five-year ROI tracks 146.82% and total cumulative return in cash totals $209,239. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,680/mo property income relative to a $2,104/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 2005

N/A lot

$N/A/sqft

No HOA

More details about the property

Move-in ready townhome with garage just minutes to Ayer Center, shopping, restaurants & commuter rail! Gleaming hardwood floors throughout. Main level offers a spacious living room, updated bath, and kitchen with island & dining area opening to a 1212 deck with privacy wall overlooking the yard. Upper level includes two generous size bedrooms. Also updated full bath with tub. Entry level features foyer, laundry, and direct-entry garage w/ Tesla charger & extra storage. Gas heat, central air, high owner occupancy & low condo feeseasy living at its best.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01432, Ayer, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,831 (100%)
Owner Occupied HU	2,280 (59.5%)
Renter Occupied HU	1,318 (34.4%)
Vacant Housing Units	233 ( 6.1%)
Median Home Value	$548,766
Average Home Value	$629,171