27 Willow St #ALawrenceMA01841
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 Lawrence at 27 Willow St #A, Lawrence, MA, 01841 with 5% annual appreciation on a $259,900 basis while $2,575/mo rent supports operations. Total monthly income totals $2,575/mo and a $1,272/mo payment preserves $937/mo for cash returns. Annual cash flow comes to $11,244/yr on $86,157 deployed, and return on cash invested reaches 32.96% in year one. Equity gained on principal adds $1,677/yr, and five-year appreciation sums $71,806 alongside rental yield of 11.89%. Five-year ROI measures 172.96% and total cumulative return in cash totals $149,014.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,575/mo property income versus a $1,272/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01841, Lawrence, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,156 (100%) |
| Owner Occupied HU | 5,138 (29.9%) |
| Renter Occupied HU | 11,639 (67.8%) |
| Vacant Housing Units | 379 ( 2.2%) |
| Median Home Value | $497,199 |
| Average Home Value | $572,418 |
Housing Distribution
Address Breakdown
Residential
14,906
Single Family
12,114
Multi-Family
2,792
Businesses
704
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deb Forte • Century 21 North East
Mls Name: MLS PIN
Mls ID: #73463671