Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Southborough at 2 Fay Ct, Southborough, MA, 01772 priced at $648,400 pairs $4,400/mo rent with $150/mo cash flow after a $3,174/mo payment. Total monthly income equals $4,400/mo, and annual cash flow comes to $1,802/yr on $213,324 invested. Return on cash invested is 20.91% in year one, and rental yield stands at 8.14% on a $648,400 basis. Equity gained on principal adds $4,184/yr, and 5% annual appreciation accumulates to $179,141 by year five. Five-year ROI measures 108.64% and total cumulative return in cash reaches $231,759. For financing, Ziffy Mortgage’s DSCR program evaluates $4,400/mo property income against a $3,174/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1853
1.25 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01772, Southborough, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,684 (100%) |
| Owner Occupied HU | 3,075 (83.5%) |
| Renter Occupied HU | 498 (13.5%) |
| Vacant Housing Units | 111 ( 3.0%) |
| Median Home Value | $847,639 |
| Average Home Value | $898,938 |
Residential
3,479
Single Family
3,328
Multi-Family
151
Businesses
370
Date | Event | Price |
|---|---|---|
| 2025-09-02 | Listing removed | $665,000 |
| 2025-08-20 | Price change | $665,000 |
| 2025-07-10 | Price change | $699,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $9019.00 | 5.93% | $648,400 | 12.41% |
| 2023-10-24 | $8514.00 | 16.33% | $576,800 | 27.75% |
| 2022-10-24 | $7319.00 | N/A | $451,500 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
