495 Bushee RdSwanseaMA02777
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 Swansea at 495 Bushee Rd, Swansea, MA, 02777 priced at $1,295,000 converts $4,760/mo rent into after a $6,338/mo obligation. Total monthly income equals $4,760/mo. Return on cash invested prints 10.64% in year one, and rental yield reads 4.41% against a $1,295,000 entry. Equity gained on principal adds $8,356/yr, while 5% annual appreciation compiles into $357,785 by year five. Five-year ROI reaches 53.2% and total cumulative return in cash sums $223,218. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,760/mo property income covering a $6,338/mo payment, not borrower’s personal income.
Single Family
Built in 2003
11.50 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02777, Swansea, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,033 (100%) |
| Owner Occupied HU | 5,771 (82.1%) |
| Renter Occupied HU | 1,057 (15.0%) |
| Vacant Housing Units | 205 ( 2.9%) |
| Median Home Value | $541,860 |
| Average Home Value | $545,753 |
Housing Distribution
Address Breakdown
Residential
6,748
Single Family
6,559
Multi-Family
189
Businesses
548
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kyle Costa • Bayshore's Capital and Real Estate, Inc.
Mls Name: MLS PIN
Mls ID: #73422049