23 Nightingale Cir Unit 23RandolphMA02368
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 Randolph at 23 Nightingale Cir Unit 23, Randolph, MA, 02368 listed at $515,000 pairs $3,827/mo rent with a $2,521/mo payment to leave $581/mo cash flow. Total monthly income runs $3,827/mo, and annual cash flow reaches $6,969/yr on $169,435 cash to close. Return on cash invested measures 24.17% in year one, and rental yield registers 8.92% at a $515,000 basis. Equity gained on principal adds $3,323/yr, and annual property appreciation at 5% supports $142,285 by year five. Five-year ROI tracks 125.83% and total cumulative return in cash totals $213,205. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,827/mo property income relative to a $2,521/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1986
N/A lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
12,492
Single Family
9,803
Multi-Family
2,689
Businesses
825
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Songkhla Nguyen • eXp Realty
Mls Name: MLS PIN
Mls ID: #73470842