454 Middlesex Tpke, Billerica, MA, 01821 | $184/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

454 Middlesex Tpke, Billerica, MA, 01821 | $184/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1495 sft

10 Nouvelle Way UNIT T923, Natick, MA, 01760

3 Bed
1 Bath
1171 sft

36 McAlee Ave, Framingham, MA, 01702

Currently Rented+ 1 more

2 Bed
2 Bath
1052 sft

70 Great Rd #B, Bedford, MA, 01730

4 Bed
4 Bath
4173 sft

6 Myers Ln, North Billerica, MA, 01862

Nearby investment properties with comparable prices

2 Bed
2 Bath
1084 sft

29 Concord Greene UNIT 3, Concord, MA, 01742

3 Bed
2 Bath
2250 sft

1490 Concord St APT 2, Framingham, MA, 01701

3 Bed
2 Bath
1622 sft

17 Still Dr, Hudson, MA, 01749

3 Bed
2 Bath
1296 sft

98 W Central St, Natick, MA, 01760

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 454 Middlesex Tpke, Billerica, MA, 01821 priced at $595,000 pairs $3,934/mo rent with $184/mo cash flow after a $2,912/mo payment. Total monthly income equals $3,934/mo, and annual cash flow comes to $2,208/yr on $195,755 invested. Return on cash invested is 21.19% in year one, and rental yield stands at 7.93% on a $595,000 basis. Equity gained on principal adds $3,839/yr, and 5% annual appreciation accumulates to $164,388 by year five. Five-year ROI measures 109.84% and total cumulative return in cash reaches $215,018. For financing, Ziffy Mortgage’s DSCR program evaluates $3,934/mo property income against a $2,912/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1955

0.50 Acres lot

$N/A/sqft

No HOA

More details about the property

Updated Ranch in Prime Location! This beautifully updated ranch offers comfortable single-level living with stylish modern touches ideal for first-time buyers and perfect for downsizers. Updated doors, windows, plumbing, electrical service, high efficiency heating system in 2019. A convenient side entrance is located directly off the driveway for easy access. The home features 2 bedrooms, 1 full bath, and a bright, open-concept kitchen and living area with a slider leading to a spacious, fenced-in backyard perfect for outdoor enjoyment. Potential expansion on the lower level with a walk out door to the backyard. Ideally situated close to the highway for easy commuting, and just minutes from all that Burlington, MA has to offer shopping, dining, and more. Dont miss this move-in-ready opportunity!

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