22 Railroad St APT 311AndoverMA01810
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
Investment property for sale in Andover at 22 Railroad St APT 311, Andover, MA, 01810 offers a 8.42% rental yield on a $465,800 purchase with $3,269/mo rent. Total monthly income registers $3,269/mo, and a $2,280/mo payment leaves $333/mo available for distribution. Annual cash flow reaches $3,996/yr on $154,413 to close, and return on cash invested stands at 22.5% in year one. Equity gained on principal adds $3,006/yr while 5% annual appreciation supports $128,692 over five years. Portfolio math shows five-year ROI at 116.85% and total cumulative return in cash at $180,430. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,269/mo property income against a $2,280/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01810, Andover, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,644 (100%) |
| Owner Occupied HU | 9,997 (73.3%) |
| Renter Occupied HU | 3,092 (22.7%) |
| Vacant Housing Units | 555 ( 4.1%) |
| Median Home Value | $878,571 |
| Average Home Value | $935,095 |
Housing Distribution
Address Breakdown
Residential
13,520
Single Family
10,438
Multi-Family
3,082
Businesses
1,365
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A