205 Beaman RdSterlingMA01564
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
Rental property for sale in Sterling at 205 Beaman Rd, Sterling, MA, 01564 offers $3,542/mo rent that, after a $2,691/mo payment, leaves $77/mo cash flow. Total monthly income is $3,542/mo, and annual cash flow is $919/yr on $180,917 cash. Return on cash invested measures 20.57% in year one, and rental yield stands at 7.73% at a $549,900 entry. Equity gained on principal adds $3,548/yr while 5% annual appreciation compounds into $151,927 by year five. Five-year ROI records 106.5% and total cumulative return in cash reaches $192,674. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $3,542/mo property income versus a $2,691/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 1972
1.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01564, Sterling, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,258 (100%) |
| Owner Occupied HU | 2,787 (85.5%) |
| Renter Occupied HU | 365 (11.2%) |
| Vacant Housing Units | 106 ( 3.3%) |
| Median Home Value | $546,772 |
| Average Home Value | $575,745 |
Housing Distribution
Address Breakdown
Residential
2,938
Single Family
2,854
Multi-Family
84
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kali Hogan Delorey Team • RE/MAX Journey
Mls Name: MLS PIN
Mls ID: #73421895