5 Hayes St UNIT 5, Maynard, MA, 01754 | $702/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1365 sft

1202 Greendale Ave APT 133, Needham, MA, 02492

Currently Rented+ 1 more

2 Bed
2 Bath
1095 sft

41 Boston Rd #121, Billerica, MA, 01821

2 Bed
1 Bath
816 sft

28 Forest Rd, Millis, MA, 02054

2 Bed
2 Bath
944 sft

72 Dana St #3, Cambridge, MA, 02138

Nearby investment properties with comparable prices

2 Bed
2 Bath
1091 sft

52 Lawrence Dr APT 507, Lowell, MA, 01854

Rental Income+ 1 more

4 Bed
2 Bath
1976 sft

10 Spruce St, Clinton, MA, 01510

Motivated Seller+ 1 more

2 Bed
1 Bath
1160 sft

5 Blanche St #A, Dracut, MA, 01826

3 Bed
2 Bath
1512 sft

32 Marshall St, Billerica, MA, 01821

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 Maynard at 5 Hayes St UNIT 5, Maynard, MA, 01754 priced at $459,000 pairs $3,595/mo rent with $702/mo cash flow after a $2,247/mo payment. Total monthly income equals $3,595/mo, and annual cash flow comes to $8,419/yr on $152,159 invested. Return on cash invested is 25.44% in year one, and rental yield stands at 9.4% on a $459,000 basis. Equity gained on principal adds $2,962/yr, and 5% annual appreciation accumulates to $126,813 by year five. Five-year ROI measures 132.67% and total cumulative return in cash reaches $201,863. For financing, Ziffy Mortgage’s DSCR program evaluates $3,595/mo property income against a $2,247/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 1915

N/A lot

$N/A/sqft

No HOA