22 Lake Shore Dr, Wayland, MA, 01778 | 5.59% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

22 Lake Shore Dr, Wayland, MA, 01778 | 5.59% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1135 sft

5 C St, Douglas, MA, 01516

3 Bed
2 Bath
1379 sft

31 Fruit St, Milford, MA, 01757

2 Bed
2 Bath
1314 sft

270 Sunderland Rd APT 73, Worcester, MA, 01604

2 Bed
2 Bath
900 sft

270 Sunderland Rd APT 37, Worcester, MA, 01604

Nearby investment properties with comparable prices

4 Bed
3 Bath
2984 sft

285 Shrewsbury St, Boylston, MA, 01505

2 Bed
2 Bath
1468 sft

12 Deacon St #29, Northborough, MA, 01532

4 Bed
2 Bath
2412 sft

96 West St, Milford, MA, 01757

3 Bed
2 Bath
2056 sft

27 Wheelock Rd, Shrewsbury, MA, 01545

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 Wayland at 22 Lake Shore Dr, Wayland, MA, 01778 at $550,000 posts ROI 14.07% with from $2,563/mo rent. Total monthly income equals $2,563/mo. Return on cash invested measures 14.07% and rental yield reads 5.59% at the current $550,000. Equity gained on principal adds $3,549/yr, and 5% annual appreciation supports $151,955 by year five. Five-year ROI prints 71.65% and total cumulative return in cash totals $129,658. You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,563/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Single Family

Built in 1910

1,140 sqft lot

$N/A/sqft

No HOA

More details about the property

Waterfront Property right on sought-after Dudley Pond in Wayland! This diamond in the rough is waiting for you! Offers must include the attached Mandatory Residential Home Inspection Disclosure signed by BUYERS.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01778, Wayland, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,364 (100%)
Owner Occupied HU	4,555 (84.9%)
Renter Occupied HU	506 ( 9.4%)
Vacant Housing Units	303 ( 5.6%)
Median Home Value	$1,028,402
Average Home Value	$1,136,903