445 Old Stone Brk UNIT 445Village Of Nagog WoodsMA01718
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 Village Of Nagog Woods at 445 Old Stone Brk UNIT 445, Village Of Nagog Woods, MA, 01718 generates $3,480/mo in rent and, after a $2,203/mo payment, leaves $643/mo in cash flow. Total monthly income is $3,480/mo, and annual cash flow is $7,719/yr on $149,175 invested. Return on cash invested sits at 25.08% in year one, and rental yield is 9.28% on a $450,000 entry. Equity gained on principal adds $2,904/yr, while 5% annual appreciation builds toward $124,327 over five years. Five-year ROI reaches 130.75% and total cumulative return in cash sums $195,054. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,480/mo property income rather than buyer’s personal income.
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 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
186
Multi-Family
90
Businesses
0
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sold Squad • RE/MAX Prof Associates
Mls Name: MLS PIN
Mls ID: #73430151