2 Harvest Dr #301North AndoverMA01845
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
Investment property for sale in North Andover at 2 Harvest Dr #301, North Andover, MA, 01845 uses $152,159 cash to close to unlock $11,587/yr annual cash flow and $966/mo monthly cash flow. Total monthly income runs $3,859/mo, and a $2,247/mo payment keeps the spread at $966/mo. Purchase price stands at $459,000, and rental yield measures 10.09% with $3,859/mo rent. Return on cash invested shows 27.52% in year one, and 5% annual appreciation builds toward $126,813 over five years. Five-year ROI reaches 143.83% and total cumulative return in cash records $218,855. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,859/mo property income covering a $2,247/mo payment rather than investor’s personal income.
Condo
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01845, North Andover, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,358 (100%) |
| Owner Occupied HU | 8,307 (67.2%) |
| Renter Occupied HU | 3,501 (28.3%) |
| Vacant Housing Units | 550 ( 4.5%) |
| Median Home Value | $773,736 |
| Average Home Value | $807,808 |
Housing Distribution
Address Breakdown
Residential
12,197
Single Family
8,665
Multi-Family
3,532
Businesses
1,177
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Erica Gore • Century 21 Seaport
Mls Name: MLS PIN
Mls ID: #73452331