3-3A Johnnies WayRehobothMA02769
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
Rental property for sale in Rehoboth at 3-3A Johnnies Way, Rehoboth, MA, 02769 priced at $1,549,500 converts $2,400/mo rent into after a $7,584/mo obligation. Total monthly income equals $2,400/mo. Return on cash invested prints 2.76% in year one, and rental yield reads 1.86% against a $1,549,500 entry. Equity gained on principal adds $9,999/yr, while 5% annual appreciation compiles into $428,098 by year five. Five-year ROI reaches 10.95% and total cumulative return in cash sums $54,960. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,400/mo property income covering a $7,584/mo payment, not borrower’s personal income.
Single Family
Built in 2025
1.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02769, Rehoboth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,812 (100%) |
| Owner Occupied HU | 4,216 (87.6%) |
| Renter Occupied HU | 463 ( 9.6%) |
| Vacant Housing Units | 133 ( 2.8%) |
| Median Home Value | $632,538 |
| Average Home Value | $667,740 |
Housing Distribution
Address Breakdown
Residential
4,681
Single Family
4,681
Multi-Family
0
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jimmy Andrade • The Mello Group, Inc.
Mls Name: MLS PIN
Mls ID: #73458349