50-50C Washington Park Dr #10AndoverMA01810
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
Investment property for sale in Andover at 50-50C Washington Park Dr #10, Andover, MA, 01810 listed at $339,900 pairs $3,192/mo rent with a $1,664/mo payment to leave $1,049/mo cash flow. Total monthly income runs $3,192/mo, and annual cash flow reaches $12,592/yr on $112,677 cash to close. Return on cash invested measures 31.08% in year one, and rental yield registers 11.27% at a $339,900 basis. Equity gained on principal adds $2,193/yr, and annual property appreciation at 5% supports $93,908 by year five. Five-year ROI tracks 162.94% and total cumulative return in cash totals $183,599. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,192/mo property income relative to a $1,664/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Condo
Built in 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01810, Andover, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,644 (100%) |
| Owner Occupied HU | 9,997 (73.3%) |
| Renter Occupied HU | 3,092 (22.7%) |
| Vacant Housing Units | 555 ( 4.1%) |
| Median Home Value | $878,571 |
| Average Home Value | $935,095 |
Housing Distribution
Address Breakdown
Residential
13,520
Single Family
10,438
Multi-Family
3,082
Businesses
1,365
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tiffany Cabral • Flagstone Realty Group
Mls Name: MLS PIN
Mls ID: #73471855