3 Driscoll Ln, Upton, MA, 01568 | $451/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

3 Driscoll Ln, Upton, MA, 01568 | $451/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Rental Income+ 1 more

2 Bed
2 Bath
1120 sft

9 Charlton St, Oxford, MA, 01540

3 Bed
1 Bath
924 sft

570 Sutton St, Northbridge, MA, 01534

6 Bed
4 Bath
2606 sft

77 Cottage St, Northbridge, MA, 01534

6 Bed
3 Bath
2900 sft

19 Myrtle Ave, Webster, MA, 01570

Nearby investment properties with comparable prices

6 Bed
2 Bath
1469 sft

36 N Main St, Webster, MA, 01570

3 Bed
1 Bath
1069 sft

30 Valley Road, North Grosvenordale, CT, 06255

3 Bed
3 Bath
1600 sft

2C Buckley Hill Rd, North Grosvenordale, CT, 06255

2 Bed
2 Bath
2064 sft

364 School St, Putnam, CT, 06260

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

Rental property for sale in Upton at 3 Driscoll Ln, Upton, MA, 01568 priced at $350,000 converts $2,657/mo rent into $451/mo cash flow after a $1,713/mo obligation. Total monthly income equals $2,657/mo, and annual cash flow totals $5,413/yr on $116,025 invested. Return on cash invested prints 24.57% in year one, and rental yield reads 9.11% against a $350,000 entry. Equity gained on principal adds $2,258/yr, while 5% annual appreciation compiles into $96,699 by year five. Five-year ROI reaches 128.04% and total cumulative return in cash sums $148,562. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,657/mo property income covering a $1,713/mo payment, not borrower’s personal income.

Single Family

Built in 1890

4,792 sqft lot

$N/A/sqft

No HOA

More details about the property

Step into the warmth and character of this two bedroom antique home built in 1890. You'll love the gleaming hardwood floors, updated heating system, and a screened front porch entry. The home's layout provides cozy yet functional living space, with plenty of natural light. Located just minutes to route 495. This Upton home is a must see!