401 Crystal WayBellinghamMA02019
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 Bellingham at 401 Crystal Way, Bellingham, MA, 02019 priced at $504,999 converts $3,870/mo rent into $687/mo cash flow after a $2,472/mo obligation. Total monthly income equals $3,870/mo, and annual cash flow totals $8,241/yr on $166,145 invested. Return on cash invested prints 25.02% in year one, and rental yield reads 9.2% against a $504,999 entry. Equity gained on principal adds $3,259/yr, while 5% annual appreciation compiles into $139,522 by year five. Five-year ROI reaches 130.37% and total cumulative return in cash sums $216,605. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,870/mo property income covering a $2,472/mo payment, not borrower’s personal income.
Townhouse
Built in 2013
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02019, Bellingham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,025 (100%) |
| Owner Occupied HU | 5,643 (80.3%) |
| Renter Occupied HU | 1,183 (16.8%) |
| Vacant Housing Units | 199 ( 2.8%) |
| Median Home Value | $551,091 |
| Average Home Value | $735,060 |
Housing Distribution
Address Breakdown
Residential
6,922
Single Family
6,450
Multi-Family
472
Businesses
541
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joan Dooney • Coldwell Banker Realty
Mls Name: StateWide MLS RI
Mls ID: #1394026