20 Nelson Dr APT 3A, Randolph, MA, 02368 | $107/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

20 Nelson Dr APT 3A, Randolph, MA, 02368 | $107/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
714 sft

21 Worcester St, Taunton, MA, 02780

2 Bed
2 Bath
1568 sft

50 Highland St UNIT 203, Taunton, MA, 02780

2 Bed
1 Bath
1020 sft

6 Meadowbrook Ln APT 2, South Easton, MA, 02375

4 Bed
4 Bath
3294 sft

269 Williams, East Taunton, MA, 02718

Nearby investment properties with comparable prices

Currently Rented+ 1 more

1 Bed
1 Bath
820 sft

685 Oak St #25, Brockton, MA, 02301

2 Bed
2 Bath
1250 sft

31 Thayer Dr, Taunton, MA, 02780

2 Bed
1 Bath
920 sft

144 Hart St APT 4, Taunton, MA, 02780

2 Bed
2 Bath
1370 sft

50 Highland St #232, Taunton, MA, 02780

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 Randolph at 20 Nelson Dr APT 3A, Randolph, MA, 02368 earns $107/mo cash flow from $1,871/mo rent with a $1,370/mo payment. Total monthly income totals $1,871/mo, and annual cash flow totals $1,280/yr on $92,820 capital. ROI tracks 21.29% on current figures, and rental yield reads 8.02% at a $279,999 purchase. Equity gained on principal adds $1,807/yr, and 5% annual appreciation supports $77,359 over five years. Five-year ROI reaches 110.38% and total cumulative return in cash sums $102,452. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $1,871/mo property income instead of your personal income.

Condo

Built in 1974

N/A lot

$N/A/sqft

No HOA

More details about the property

This top-floor, corner unit800 +/- sq. ft.is meticulously maintained and truly move-in ready. The HOA covers heat, hot water, water/sewer, trash + snow removal, exterior maintenance, professional management, and more, making ownership incredibly easy. Whether youre looking for an affordable owner-occupied option or a rock-solid investment, this property checks every box. It has a strong rental history, and parking is never an issuetheres plenty of space for multiple cars. Inside, the unit offers replacement windows, bamboo flooring, stainless steel appliances, updated light fixtures, and a surprisingly spacious layout. The location is ideal: just minutes to the Holbrook/Randolph train station and roughly 25 mins to Boston. Youre also surrounded by shopping, restaurants, schools, and everyday conveniences. Turnkey, well cared for, and perfectly situatedthis 2-bedroom unit delivers value and convenience in one clean package. All condo docs in hand leaving no questions unanswered.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02368, Randolph, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,904 (100%)
Owner Occupied HU	8,426 (65.3%)
Renter Occupied HU	4,083 (31.6%)
Vacant Housing Units	395 ( 3.1%)
Median Home Value	$574,952
Average Home Value	$620,305