186 Brandy Brow Rd, Haverhill, MA, 01830 | $1,028/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

186 Brandy Brow Rd, Haverhill, MA, 01830 | $1,028/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

9 Bed
4 Bath
4582 sft

54-56 Margin St, Haverhill, MA, 01832

6 Bed
2 Bath
2859 sft

2 Marion St, Haverhill, MA, 01832

2 Bed
2 Bath
1221 sft

137 Brook St, Haverhill, MA, 01832

4 Bed
2 Bath
2510 sft

608 Washington St, Haverhill, MA, 01832

Nearby investment properties with comparable prices

2 Bed
1 Bath
773 sft

21 Wingate St APT 502, Haverhill, MA, 01832

2 Bed
2 Bath
1498 sft

943 Fox Hollow Drive, Hudson, NH, 03051

3 Bed
2 Bath
1540 sft

17 Vinal St, Dracut, MA, 01826

2 Bed
2 Bath
924 sft

56 Nelson Street, Salem, NH, 03079

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 Haverhill at 186 Brandy Brow Rd, Haverhill, MA, 01830 priced at $325,000 converts $3,077/mo rent into $1,028/mo cash flow after a $1,591/mo obligation. Total monthly income equals $3,077/mo, and annual cash flow totals $12,339/yr on $107,738 invested. Return on cash invested prints 31.36% in year one, and rental yield reads 11.36% against a $325,000 entry. Equity gained on principal adds $2,097/yr, while 5% annual appreciation compiles into $89,792 by year five. Five-year ROI reaches 164.44% and total cumulative return in cash sums $177,169. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,077/mo property income covering a $1,591/mo payment, not borrower’s personal income.

Single Family

Built in 1930

9.40 Acres lot

$N/A/sqft

No HOA

More details about the property

Builders, contractors, developers -- bring your knowhow to this 9.4 acre property! There is a single family ranch on the property which is a tear down as well as an additional structure (garage/barn/storage). Please conduct your due diligence prior to submitting offers. Sold as-is.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01830, Haverhill, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,848 (100%)
Owner Occupied HU	6,226 (52.5%)
Renter Occupied HU	5,023 (42.4%)
Vacant Housing Units	599 ( 5.1%)
Median Home Value	$519,644
Average Home Value	$590,817