405 Boston Rd APT 2, Billerica, MA, 01821 | $614/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

405 Boston Rd APT 2, Billerica, MA, 01821 | $614/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
925 sft

11 Post Oak Ln APT 6, Natick, MA, 01760

2 Bed
2 Bath
1152 sft

407 Great Rd APT 9, Acton, MA, 01720

2 Bed
2 Bath
785 sft

187 Great Rd APT B2, Acton, MA, 01720

2 Bed
1 Bath
1008 sft

352 South St, Northborough, MA, 01532

Nearby investment properties with comparable prices

2 Bed
1 Bath
1170 sft

155 Bishop Dr UNIT 155, Framingham, MA, 01702

3 Bed
2 Bath
1360 sft

93 E Main St, Marlborough, MA, 01752

2 Bed
2 Bath
1434 sft

202 Elm St UNIT 202, Marlborough, MA, 01752

3 Bed
1 Bath
1147 sft

20 Fay Ct #B, Marlborough, MA, 01752

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 Billerica at 405 Boston Rd APT 2, Billerica, MA, 01821 generates $2,945/mo in rent and, after a $1,810/mo payment, leaves $614/mo in cash flow. Total monthly income is $2,945/mo, and annual cash flow is $7,369/yr on $122,622 invested. Return on cash invested sits at 25.92% in year one, and rental yield is 9.55% on a $369,900 entry. Equity gained on principal adds $2,387/yr, while 5% annual appreciation builds toward $102,197 over five years. Five-year ROI reaches 135.24% and total cumulative return in cash sums $165,838. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,945/mo property income rather than buyer’s personal income.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA

More details about the property

Discover this move-in ready 2-bedroom, 1-bath, first floor condo right in the heart of town! Featuring spacious bedrooms and a bright open layout, this home offers comfort and convenience at every turn. The kitchen is equipped with a gas range, tile backsplash, and plenty of cabinet space. The bath boasts a modern tile surround tub/shower.Enjoy fresh paint, stylish LVP flooring, and efficient heating and cooling with three mini-split units. In-unit washer and dryer are included for your convenience. One dedicated parking spot with additional storage in the garage adds to the value. Perfectly situated within walking distance to restaurants, shops, and local amenities, and just minutes to major highwaysthis condo has it all! Unit will be delivered vacant. Schedule your private showing today!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01821, Billerica, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	11,679 (100%)
Owner Occupied HU	8,996 (77.0%)
Renter Occupied HU	2,343 (20.1%)
Vacant Housing Units	340 ( 2.9%)
Median Home Value	$642,849
Average Home Value	$669,460