Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Bellingham at 2806 Maple Brook Road, Bellingham, MA, 02019 listed at $485,000 pairs $3,805/mo rent with a $2,374/mo payment to leave $326/mo cash flow. Total monthly income runs $3,805/mo, and annual cash flow reaches $3,912/yr on $160,778 cash to close. Return on cash invested measures 22.34% in year one, and rental yield registers 9.41% at a $485,000 basis. Equity gained on principal adds $3,130/yr, and annual property appreciation at 5% supports $133,997 by year five. Five-year ROI tracks 117.17% and total cumulative return in cash totals $188,378. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,805/mo property income relative to a $2,374/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1988
N/A lot
$N/A/sqft
$422 monthly HOA
Neighborhood data shown for ZIP Code: 02019, Bellingham, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,025 (100%) |
| Owner Occupied HU | 5,643 (80.3%) |
| Renter Occupied HU | 1,183 (16.8%) |
| Vacant Housing Units | 199 ( 2.8%) |
| Median Home Value | $551,091 |
| Average Home Value | $735,060 |
Residential
6,922
Single Family
6,450
Multi-Family
472
Businesses
541
Date | Event | Price |
|---|---|---|
| 2025-04-03 | Listed for sale | $485,000 |
| 2016-05-31 | Sold | $229,900 |
| 2016-04-05 | Pending sale | $229,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-04-07 | $4588.00 | 5.45% | $356,800 | 7.02% |
| 2023-04-07 | $4351.00 | 3.94% | $333,400 | 12.14% |
| 2022-04-07 | $4186.00 | 0.94% | $297,300 | 3.30% |
Listed by: INSPIRE Team • Keller Williams Realty
Mls Name: CCIMLS
Mls Provider:
Mls ID: #22501288
Disclaimer: All data relating to real estate for sale on this page comes from the Broker Reciprocity (BR) of the Cape Cod & Islands Multiple Listing Service, Inc. Detailed information about real estate listings held by brokerage firms other than CC&I Assoc. of REALTORS, Inc. includes the name of the listing company. Neither the listing company nor CC&I Assoc. of REALTORS, Inc. shall be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless. The Broker providing this data believes it to be correct, but advises interested parties to confirm any item before relying on it in a purchase decision. This site was last updated 2022-04-05 08:58:10 PDT. All properties are subject to prior sale, changes, or withdrawal. Copyright 2022 Cape Cod & Islands Multiple Listing Service, Inc. All rights reserved.
