26 Green Leaves Dr UNIT 620AmherstMA01002
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 26 Green Leaves Dr UNIT 620, Amherst, MA, 01002 listed at $320,000 pairs $2,837/mo rent with a $1,566/mo payment to leave $820/mo cash flow. Total monthly income runs $2,837/mo, and annual cash flow reaches $9,844/yr on $106,080 cash to close. Return on cash invested measures 29.19% in year one, and rental yield registers 10.64% at a $320,000 basis. Equity gained on principal adds $2,065/yr, and annual property appreciation at 5% supports $88,410 by year five. Five-year ROI tracks 152.77% and total cumulative return in cash totals $162,063. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,837/mo property income relative to a $1,566/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 2008
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: Carolyn A. Smith • Delap Real Estate LLC
Mls Name: MLS PIN
Mls ID: #73427304