Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Wayland at 35 Wallace Rd, Wayland, MA, 01778 priced at $767,500 pairs $6,180/mo rent with $1,342/mo cash flow after a $3,757/mo payment. Total monthly income equals $6,180/mo, and annual cash flow comes to $16,105/yr on $252,508 invested. Return on cash invested is 26.44% in year one, and rental yield stands at 9.66% on a $767,500 basis. Equity gained on principal adds $4,953/yr, and 5% annual appreciation accumulates to $212,046 by year five. Five-year ROI measures 137.99% and total cumulative return in cash reaches $348,424. For financing, Ziffy Mortgage’s DSCR program evaluates $6,180/mo property income against a $3,757/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1963
0.36 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01778, Wayland, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,364 (100%) |
| Owner Occupied HU | 4,555 (84.9%) |
| Renter Occupied HU | 506 ( 9.4%) |
| Vacant Housing Units | 303 ( 5.6%) |
| Median Home Value | $1,028,402 |
| Average Home Value | $1,136,903 |
Residential
5,429
Single Family
4,968
Multi-Family
461
Businesses
405
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
