405 Great Elm Way UNIT 405, Village Of Nagog Woods, MA, 01718 | $146/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1382 sft

128 Warren St APT 12, Lowell, MA, 01852

Currently Rented+ 1 more

1 Bed
1 Bath
764 sft

65 Strathmore Rd APT 49, Brighton, MA, 02135

4 Bed
2 Bath
1288 sft

17 Briand Drive, Nashua, NH, 03063

4 Bed
2 Bath
1920 sft

1 Grady St, Clinton, MA, 01510

Nearby investment properties with comparable prices

2 Bed
2 Bath
1432 sft

16 9th St, Leominster, MA, 01453

4 Bed
2 Bath
1765 sft

112 Lawrence St, Fitchburg, MA, 01420

2 Bed
1 Bath
896 sft

47 Willow St, Woburn, MA, 01801

2 Bed
1 Bath
1040 sft

42 Perley St, Methuen, MA, 01844

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

Investment property for sale in Village Of Nagog Woods at 405 Great Elm Way UNIT 405, Village Of Nagog Woods, MA, 01718 listed at $529,000 pairs $3,480/mo rent with a $2,589/mo payment to leave $146/mo cash flow. Total monthly income runs $3,480/mo, and annual cash flow reaches $1,752/yr on $174,041 cash to close. Return on cash invested measures 21.07% in year one, and rental yield registers 7.89% at a $529,000 basis. Equity gained on principal adds $3,414/yr, and annual property appreciation at 5% supports $146,153 by year five. Five-year ROI tracks 109.16% and total cumulative return in cash totals $189,977. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,480/mo property income relative to a $2,589/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Townhouse

Built in 1972

N/A lot

$N/A/sqft

No HOA

Neighborhood Data

Neighborhood data shown for ZIP Code: 01718, Village Of Nagog Woods, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	228 (100%)
Owner Occupied HU	149 (65.4%)
Renter Occupied HU	74 (32.5%)
Vacant Housing Units	5 ( 2.2%)
Median Home Value	$802,989
Average Home Value	$761,493