2 Maple St, Shirley, MA, 01464 | $248/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

2 Maple St, Shirley, MA, 01464 | $248/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
728 sft

10 Abbey Rd APT 108, Leominster, MA, 01453

2 Bed
1 Bath
728 sft

10 Abbey Rd APT 301, Leominster, MA, 01453

9 Bed
4 Bath
4931 sft

15 Russell St, Worcester, MA, 01609

2 Bed
1 Bath
985 sft

176 Maple Ave APT 5-25, Rutland, MA, 01543

Nearby investment properties with comparable prices

3 Bed
2 Bath
1492 sft

120 Hillcroft Ave, Worcester, MA, 01606

- Bed
- Bath
1200 sft

21 Lewis St, Rutland, MA, 01543

3 Bed
2 Bath
1500 sft

22 Roy St, Worcester, MA, 01603

- Bed
- Bath
1200 sft

12 Lewis St, 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

Rental property for sale in Shirley at 2 Maple St, Shirley, MA, 01464 priced at $300,000 converts $2,138/mo rent into $248/mo cash flow after a $1,468/mo obligation. Total monthly income equals $2,138/mo, and annual cash flow totals $2,970/yr on $99,450 invested. Return on cash invested prints 22.9% in year one, and rental yield reads 8.55% against a $300,000 entry. Equity gained on principal adds $1,936/yr, while 5% annual appreciation compiles into $82,884 by year five. Five-year ROI reaches 119.01% and total cumulative return in cash sums $118,356. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,138/mo property income covering a $1,468/mo payment, not borrower’s personal income.

Single Family

Built in 1870

9,583 sqft lot

$N/A/sqft

No HOA

More details about the property

Builders, Contractors, Investors, cash buyersthis charming antique home offers 3 bedrooms, 1 bath and a detached garage. It's located in a great neighborhood on a flat, .22 acre lot and has public water and sewer and natural gas. This is an estate sale and the property is being sold "as is", seller/broker make no warranties or representations about condition, changes or future use. Home likely won't qualify for most financing. Buyers should perform their own due diligence. Knob and tube wiring visible; portion of the basement is crawl space without insulation above; heating vents (9 year old furnace) on first floor only. It's a great location in a wonderful neighborhood setting near the train station (6/10 mile) and elementary school (1/2 mile). Showings begin Monday, October 27th and offers are due Tuesday, November 4th at 12:00pm. Registered Land. May require filing of Estate documents with the Land Court

Neighborhood Data

Neighborhood data shown for ZIP Code: 01464, Shirley, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	2,707 (100%)
Owner Occupied HU	1,956 (72.3%)
Renter Occupied HU	632 (23.3%)
Vacant Housing Units	119 ( 4.4%)
Median Home Value	$533,333
Average Home Value	$622,294