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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1188 sft

91 Drummer, Village Of Nagog Woods, MA, 01718

2 Bed
2 Bath
1074 sft

34 Meeting House Ln APT 104, Stow, MA, 01775

2 Bed
2 Bath
1240 sft

8 High St APT G1, Acton, MA, 01720

5 Bed
4 Bath
3872 sft

175-179 Millbury St, Worcester, MA, 01610

Nearby investment properties with comparable prices

4 Bed
2 Bath
1425 sft

1 Dayton Pl, Worcester, MA, 01609

5 Bed
3 Bath
2295 sft

11 Holden St, Worcester, MA, 01605

2 Bed
2 Bath
1414 sft

74 Captain Eames Cir #74, Ashland, MA, 01721

4 Bed
3 Bath
1390 sft

9 Laurel Dr, Hudson, MA, 01749

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

More details about the property

Charming Acton townhouse - excellent location and amenities. This desirable 3 bedroom, 2.5 bath offers an opportunity to experience comfortable living within a well established sought-after community. The heart of this townhouse is the expansive 1900 square feet living area, providing a canvas for personalization and comfortable daily life. There are possibilities for creating distinct zones for relaxation, entertainment, and work, all within this generous space. The convenience of three bedrooms provide ample room for residents and guests alike. With two full bathrooms and one half bathroom, mornings will be easier and evenings more relaxing, as everyone enjoys their own dedicated space. The inclusion of a single garage space ensures warm and convenient parking. Located on floor number one of a three-story structure, the condominium offers ease of access and a sense of grounded living. Top-rated schools,shopping,parks, major commuting routes, and public transportation all nearby.

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