24 Green Leaves Dr UNIT 402AmherstMA01002
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 Amherst at 24 Green Leaves Dr UNIT 402, Amherst, MA, 01002 earns $750/mo cash flow from $2,483/mo rent with a $1,346/mo payment. Total monthly income totals $2,483/mo, and annual cash flow totals $8,997/yr on $91,163 capital. ROI tracks 29.78% on current figures, and rental yield reads 10.83% at a $275,000 purchase. Equity gained on principal adds $1,775/yr, and 5% annual appreciation supports $75,977 over five years. Five-year ROI reaches 155.92% and total cumulative return in cash sums $142,139. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,483/mo property income instead of your personal income.
Condo
Built in 2005
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01002, Amherst, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,930 (100%) |
| Owner Occupied HU | 5,081 (42.6%) |
| Renter Occupied HU | 5,724 (48.0%) |
| Vacant Housing Units | 1,125 ( 9.4%) |
| Median Home Value | $536,411 |
| Average Home Value | $576,683 |
Housing Distribution
Address Breakdown
Residential
10,921
Single Family
8,546
Multi-Family
2,375
Businesses
715
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Aimee Kelly Crew • eXp Realty
Mls Name: MLS PIN
Mls ID: #73437140