25 Shea St APT 8, Dracut, MA, 01826 | $1,082/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

25 Shea St APT 8, Dracut, MA, 01826 | $1,082/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1889 sft

332 Old Littleton Rd, Harvard, MA, 01451

3 Bed
2 Bath
2200 sft

11 Rule Ln, Lowell, MA, 01854

3 Bed
1 Bath
1315 sft

240 Trotting Park Rd, Lowell, MA, 01854

3 Bed
3 Bath
1242 sft

5 Ashwood Rd, Acton, MA, 01720

Nearby investment properties with comparable prices

2 Bed
2 Bath
1144 sft

525 Wellman Ave #525, North Chelmsford, MA, 01863

Currently Rented+ 1 more

2 Bed
2 Bath
1598 sft

124 Wellman Ave UNIT 124, North Chelmsford, MA, 01863

2 Bed
2 Bath
1173 sft

2 Littleton Rd #3, Harvard, MA, 01451

3 Bed
2 Bath
1217 sft

841 Lancaster Ave, Lunenburg, MA, 01462

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

Rental property for sale in Dracut at 25 Shea St APT 8, Dracut, MA, 01826 priced at $435,000 converts $3,824/mo rent into $1,082/mo cash flow after a $2,129/mo obligation. Total monthly income equals $3,824/mo, and annual cash flow totals $12,988/yr on $144,203 invested. Return on cash invested prints 28.92% in year one, and rental yield reads 10.55% against a $435,000 entry. Equity gained on principal adds $2,807/yr, while 5% annual appreciation compiles into $120,182 by year five. Five-year ROI reaches 151.3% and total cumulative return in cash sums $218,184. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,824/mo property income covering a $2,129/mo payment, not borrower’s personal income.

Townhouse

Built in 1984

N/A lot

$N/A/sqft

No HOA

More details about the property

Move-in ready, oversized 3 bedroom condo in Dracut! Conveniently located close to UMass Lowell yet tucked away in a quiet 9-unit complex, this home offers the best of both worlds. The open concept living and dining area flows seamlessly to a large private patioperfect for outdoor enjoyment in the warmer months. The gas powered kitchen features granite countertops, a breakfast bar, and a handy storage nook. Enjoy in-unit laundry and three generously sized bedrooms, including a primary bedroom with its own private balcony. Fantastic location near shopping, public transportation, and local schools. A rare opportunity for space, convenience, and comfort!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01826, Dracut, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,294 (100%)
Owner Occupied HU	9,378 (76.3%)
Renter Occupied HU	2,610 (21.2%)
Vacant Housing Units	306 ( 2.5%)
Median Home Value	$597,498
Average Home Value	$691,354