22 Beverly Rd, North Grafton, MA, 01536 | $461/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1860 sft

85 Congress St, Milford, MA, 01757

3 Bed
2 Bath
1228 sft

18 Dell Ave, Worcester, MA, 01604

7 Bed
4 Bath
3083 sft

9 Barclay St, Worcester, MA, 01604

2 Bed
1 Bath
909 sft

7 Canal St, Millbury, MA, 01527

Nearby investment properties with comparable prices

2 Bed
2 Bath
1093 sft

65 Commons Dr UNIT 603, Shrewsbury, MA, 01545

2 Bed
3 Bath
1618 sft

177 Chapman Pl UNIT 177, Leominster, MA, 01453

1 Bed
1 Bath
956 sft

3102 Peters Farm Way #102, Westborough, MA, 01581

2 Bed
1 Bath
1180 sft

4 Commonwealth Ave, Worcester, MA, 01604

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 North Grafton at 22 Beverly Rd, North Grafton, MA, 01536 at $455,000 posts ROI 23.58% with $461/mo cash flow from $3,329/mo rent. Total monthly income equals $3,329/mo, and annual cash flow records $5,535/yr on $150,833 to close. Return on cash invested measures 23.58% and rental yield reads 8.78% at the current $455,000. Equity gained on principal adds $2,936/yr, and 5% annual appreciation supports $125,708 by year five. Five-year ROI prints 122.69% and total cumulative return in cash totals $185,056.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,329/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1958

9,500 sqft lot

$N/A/sqft

No HOA