35 Prospect St APT 109, Woburn, MA, 01801 | $478/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

35 Prospect St APT 109, Woburn, MA, 01801 | $478/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
656 sft

72 Apple D Or Rd #D, Framingham, MA, 01701

1 Bed
1 Bath
759 sft

46 Silver Hill Ln APT 4, Natick, MA, 01760

Currently Rented+ 1 more

2 Bed
1 Bath
741 sft

81 Nicholas Rd APT B, Framingham, MA, 01701

1 Bed
1 Bath
774 sft

9 Village Rock Ln APT 11, Natick, MA, 01760

Nearby investment properties with comparable prices

1 Bed
1 Bath
630 sft

35 Prospect St APT 313, Woburn, MA, 01801

1 Bed
1 Bath
630 sft

35 Prospect St APT 215, Woburn, MA, 01801

2 Bed
1 Bath
760 sft

71 Nicholas Rd APT H, Framingham, MA, 01701

2 Bed
1 Bath
897 sft

15 Weld St APT 46, Framingham, MA, 01702

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 Woburn at 35 Prospect St APT 109, Woburn, MA, 01801 generates $2,368/mo in rent and, after a $1,468/mo payment, leaves $478/mo in cash flow. Total monthly income is $2,368/mo, and annual cash flow is $5,732/yr on $99,417 invested. Return on cash invested sits at 25.67% in year one, and rental yield is 9.48% on a $299,900 entry. Equity gained on principal adds $1,935/yr, while 5% annual appreciation builds toward $82,857 over five years. Five-year ROI reaches 133.91% and total cumulative return in cash sums $133,132. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,368/mo property income rather than buyer’s personal income.

Condo

Built in 1987

N/A lot

$N/A/sqft

No HOA

More details about the property

****OPEN HOUSES SAT 8/2 & SUN 8/3 12-1PM**** Welcome to this beautifully updated 1 bedroom, 1 bath condo in a desirable Woburn location. This move-in ready first floor unit features luxury vinyl flooring throughout, tile in the bathroom, fresh paint, and new recessed lighting. The bathroom has a soaking tub & has been tastefully renovated, and the kitchen includes a breakfast bar with brand-new stainless steel stove and dishwasher. Enjoy the ease of one deeded parking spot, low condo fees, and in-building laundry. Located near public transportation, major highways, parks, and shopping, this pet-free community offers both comfort and convenience. Whether you're a first-time buyer or looking to downsize, this stylish condo is ready for you to make this your home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01801, Woburn, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,379 (100%)
Owner Occupied HU	10,223 (55.6%)
Renter Occupied HU	7,149 (38.9%)
Vacant Housing Units	1,007 ( 5.5%)
Median Home Value	$719,052
Average Home Value	$775,984