360 Littleton Rd UNIT B1, Chelmsford, MA, 01824 | $864/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

360 Littleton Rd UNIT B1, Chelmsford, MA, 01824 | $864/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1572 sft

25 Debbie Dr, Leominster, MA, 01453

3 Bed
1 Bath
1438 sft

609 Langen Rd, Lancaster, MA, 01523

3 Bed
2 Bath
1255 sft

59 Webber St, Leominster, MA, 01453

3 Bed
3 Bath
1856 sft

8 Dewey St, Lancaster, MA, 01523

Nearby investment properties with comparable prices

3 Bed
3 Bath
2974 sft

132 Kilbourn Rd, Lancaster, MA, 01523

3 Bed
1 Bath
2018 sft

291 Joslin St, Leominster, MA, 01453

2 Bed
2 Bath
1452 sft

25 Sandy Pond Rd APT 4, Ayer, MA, 01432

3 Bed
2 Bath
1992 sft

179 Upper North Row Rd, Sterling, MA, 01564

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 Chelmsford at 360 Littleton Rd UNIT B1, Chelmsford, MA, 01824 generates $3,227/mo in rent and, after a $1,835/mo payment, leaves $864/mo in cash flow. Total monthly income is $3,227/mo, and annual cash flow is $10,368/yr on $124,279 invested. Return on cash invested sits at 28.25% in year one, and rental yield is 10.33% on a $374,900 entry. Equity gained on principal adds $2,419/yr, while 5% annual appreciation builds toward $103,578 over five years. Five-year ROI reaches 147.77% and total cumulative return in cash sums $183,643. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,227/mo property income rather than buyer’s personal income.

Townhouse

Built in 1990

N/A lot

$N/A/sqft

No HOA

More details about the property

*** Open House, Sunday, Oct. 26th 10:00 AM - !2:00 PM *** Welcome to The Courtyard in Chelmsford! This pet-friendly condo community offers many opportunities. Make this bright, corner-unit townhouse your own. It has 2 bedrooms and 1.5 baths and features an open floor plan with French doors leading to a private balcony on the main level. The dining area connects to the kitchen, and there's a main-level half bath with a washer, dryer, and extra storage. Upstairs, two large bedrooms each have walk-in closets. The main bedroom has a cathedral ceiling and a full bath. Beyond your unit, you'll find a private basement storage area, one assigned parking space, and a clubhouse. Enjoy the pool, game room, and fitness center. You'll have easy access to Heart Pond Beach, Whole Foods, shopping, Great Brook Farm State Park, Bruce Freeman Rail Trail, Butter Brook Golf Course, and major commuter routes. This is more than a home.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01824, Chelmsford, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,880 (100%)
Owner Occupied HU	8,387 (77.1%)
Renter Occupied HU	2,006 (18.4%)
Vacant Housing Units	487 ( 4.5%)
Median Home Value	$654,495
Average Home Value	$688,979