36 Bay Hill RdKingstonMA02364
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
Rental property for sale in Kingston at 36 Bay Hill Rd, Kingston, MA, 02364 priced at $849,900 pairs $6,493/mo rent with $1,136/mo cash flow after a $4,160/mo payment. Total monthly income equals $6,493/mo, and annual cash flow comes to $13,633/yr on $279,617 invested. Return on cash invested is 24.94% in year one, and rental yield stands at 9.17% on a $849,900 basis. Equity gained on principal adds $5,484/yr, and 5% annual appreciation accumulates to $234,812 by year five. Five-year ROI measures 129.92% and total cumulative return in cash reaches $363,290. For financing, Ziffy Mortgage’s DSCR program evaluates $6,493/mo property income against a $4,160/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1998
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02364, Kingston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,809 (100%) |
| Owner Occupied HU | 4,414 (76.0%) |
| Renter Occupied HU | 1,083 (18.6%) |
| Vacant Housing Units | 312 ( 5.4%) |
| Median Home Value | $677,441 |
| Average Home Value | $725,929 |
Housing Distribution
Address Breakdown
Residential
5,478
Single Family
4,994
Multi-Family
484
Businesses
486
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marissa Monteiro • RE/MAX Synergy
Mls Name: MLS PIN
Mls ID: #73398468