3 Knowlton Cir UNIT 3, Upton, MA, 01568 | $406/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1435 sft

27 Winslow Ave, Leicester, MA, 01524

3 Bed
2 Bath
1642 sft

34 Bonnette Avenue, Thompson, CT, 06277

4 Bed
2 Bath
1432 sft

45 Thibeault Ave, Woonsocket, RI, 02895

2 Bed
2 Bath
1295 sft

1500 Worcester Rd APT 103, Framingham, MA, 01702

Nearby investment properties with comparable prices

2 Bed
3 Bath
1605 sft

58 Buttercup Ln UNIT 58, South Grafton, MA, 01560

3 Bed
2 Bath
1528 sft

66 Brigham Rd, Worcester, MA, 01609

2 Bed
2 Bath
1250 sft

36 Old Louisquisset Pike #103, North Smithfield, RI, 02896

3 Bed
2 Bath
1444 sft

647 Bernon St, Woonsocket, RI, 02895

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 Knowlton Cir UNIT 3, Upton, MA, 01568 priced at $535,000 pairs $3,778/mo rent with $406/mo cash flow after a $2,619/mo payment. Total monthly income equals $3,778/mo, and annual cash flow comes to $4,866/yr on $176,015 invested. Return on cash invested is 22.83% in year one, and rental yield stands at 8.47% on a $535,000 basis. Equity gained on principal adds $3,452/yr, and 5% annual appreciation accumulates to $147,811 by year five. Five-year ROI measures 118.6% and total cumulative return in cash reaches $208,756. For financing, Ziffy Mortgage’s DSCR program evaluates $3,778/mo property income against a $2,619/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2003

N/A lot

$N/A/sqft

No HOA