35 Denworth Bell Cir #35HaverhillMA01835
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
Investment property for sale in Haverhill at 35 Denworth Bell Cir #35, Haverhill, MA, 01835 uses $184,240 cash to close to unlock $9,460/yr annual cash flow and $788/mo monthly cash flow. Total monthly income runs $4,318/mo, and a $2,741/mo payment keeps the spread at $788/mo. Purchase price stands at $560,000, and rental yield measures 9.25% with $4,318/mo rent. Return on cash invested shows 25.19% in year one, and 5% annual appreciation builds toward $154,718 over five years. Five-year ROI reaches 131.32% and total cumulative return in cash records $241,937. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,318/mo property income covering a $2,741/mo payment rather than investor’s personal income.
Townhouse
Built in 2019
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01835, Haverhill, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,073 (100%) |
| Owner Occupied HU | 4,123 (67.9%) |
| Renter Occupied HU | 1,756 (28.9%) |
| Vacant Housing Units | 194 ( 3.2%) |
| Median Home Value | $521,038 |
| Average Home Value | $546,496 |
Housing Distribution
Address Breakdown
Residential
5,830
Single Family
5,129
Multi-Family
701
Businesses
442
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Jeremiah Cuscia • Berkshire Hathaway HomeServices Verani Realty Bradford
Mls Name: MLS PIN
Mls ID: #73413367