25 North Row RoadSterlingMA01564
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
Rental property for sale in Sterling at 25 North Row Road, Sterling, MA, 01564 priced at $359,900 converts $2,450/mo rent into $181/mo cash flow after a $1,762/mo obligation. Total monthly income equals $2,450/mo, and annual cash flow totals $2,174/yr on $119,307 invested. Return on cash invested prints 21.73% in year one, and rental yield reads 8.17% against a $359,900 entry. Equity gained on principal adds $2,322/yr, while 5% annual appreciation compiles into $99,434 by year five. Five-year ROI reaches 112.79% and total cumulative return in cash sums $134,570. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,450/mo property income covering a $1,762/mo payment, not borrower’s personal income.
Single Family
Built in 1954
33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01564, Sterling, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,258 (100%) |
| Owner Occupied HU | 2,787 (85.5%) |
| Renter Occupied HU | 365 (11.2%) |
| Vacant Housing Units | 106 ( 3.3%) |
| Median Home Value | $546,772 |
| Average Home Value | $575,745 |
Housing Distribution
Address Breakdown
Residential
2,938
Single Family
2,854
Multi-Family
84
Businesses
284
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kenneth A Lehtonen II • RE/MAX Town Square
Mls Name: PrimeMLS
Mls ID: #5058719