31 Burlington Ave, Wilmington, MA, 01887 | $221/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

3 Bed
2 Bath
1321 sft

500 Salem St APT 708, Medford, MA, 02155

4 Bed
4 Bath
2117 sft

3B Wilson St #3B, Natick, MA, 01760

2 Bed
3 Bath
1436 sft

26 Stacey Circle, Windham, NH, 03087

3 Bed
3 Bath
1612 sft

29 Beaver St, Salem, MA, 01970

Nearby investment properties with comparable prices

2 Bed
3 Bath
2298 sft

402 Pine Brook Dr UNIT 402, Peabody, MA, 01960

3 Bed
1 Bath
1214 sft

29 Russet Rd, Billerica, MA, 01821

1 Bed
1 Bath
620 sft

277 Border #401A, Boston, MA, 02128

2 Bed
2 Bath
985 sft

10 Somerset Ave #206, Winthrop, MA, 02152

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 Wilmington at 31 Burlington Ave, Wilmington, MA, 01887 priced at $699,000 pairs $4,626/mo rent with $221/mo cash flow after a $3,421/mo payment. Total monthly income equals $4,626/mo, and annual cash flow comes to $2,647/yr on $229,971 invested. Return on cash invested is 21.21% in year one, and rental yield stands at 7.94% on a $699,000 basis. Equity gained on principal adds $4,511/yr, and 5% annual appreciation accumulates to $193,121 by year five. Five-year ROI measures 109.94% and total cumulative return in cash reaches $252,830. For financing, Ziffy Mortgage’s DSCR program evaluates $4,626/mo property income against a $3,421/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1979

0.98 Acres lot

$N/A/sqft

No HOA