26 Ryan Rd APT 4, North Brookfield, MA, 01535 | $812/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

26 Ryan Rd APT 4, North Brookfield, MA, 01535 | $812/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1969 sft

9 5th St, Brimfield, MA, 01010

3 Bed
3 Bath
1270 sft

20 Michael Dr UNIT 20, Palmer, MA, 01069

3 Bed
2 Bath
2020 sft

91 W Main St, West Brookfield, MA, 01585

Airbnb Potential+ 1 more

2 Bed
1 Bath
686 sft

19 Pine Trl, West Brookfield, MA, 01585

Nearby investment properties with comparable prices

3 Bed
1 Bath
1176 sft

295 Burlingame Rd, Palmer, MA, 01069

3 Bed
1 Bath
1008 sft

250 Breckenridge St, Palmer, MA, 01069

5 Bed
3 Bath
2368 sft

12 Bumstead Rd, Monson, MA, 01057

Rental Income+ 1 more

4 Bed
2 Bath
2433 sft

2278-2280 Main St, Three Rivers, MA, 01080

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

Investment property for sale in North Brookfield at 26 Ryan Rd APT 4, North Brookfield, MA, 01535 offers a 10.82% rental yield on a $299,000 purchase with $2,696/mo rent. Total monthly income registers $2,696/mo, and a $1,463/mo payment leaves $812/mo available for distribution. Annual cash flow reaches $9,743/yr on $99,119 to close, and return on cash invested stands at 29.74% in year one. Equity gained on principal adds $1,929/yr while 5% annual appreciation supports $82,608 over five years. Portfolio math shows five-year ROI at 155.69% and total cumulative return in cash at $154,318. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,696/mo property income against a $1,463/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1990

436 sqft lot

$N/A/sqft

No HOA

More details about the property

Updated townhouse end unit at Hickory Woods Condominiums. The 4-unit condominium complex is located on a quiet country road with a large front and backyard. The first floor has a half bath, double hall coat closets, living room, dining area, kitchen with stainless steel appliances, granite countertops, shaker style cabinets, and breakfast bar. The large living room leads to an outside deck and backyard. Upstairs is a full bath and two oversized bedrooms each with double closets. The basement has a laundry area and plenty of room for storage or future living space. Move in ready.