51 Dufton RdAndoverMA01810
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 Andover at 51 Dufton Rd, Andover, MA, 01810 priced at $608,944 pairs $4,178/mo rent with $340/mo cash flow after a $2,980/mo payment. Total monthly income equals $4,178/mo, and annual cash flow comes to $4,085/yr on $200,343 invested. Return on cash invested is 22.1% in year one, and rental yield stands at 8.23% on a $608,944 basis. Equity gained on principal adds $3,929/yr, and 5% annual appreciation accumulates to $168,240 by year five. Five-year ROI measures 114.71% and total cumulative return in cash reaches $229,812. For financing, Ziffy Mortgage’s DSCR program evaluates $4,178/mo property income against a $2,980/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1950
9,757 sqft 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: The Lucci Witte Team • William Raveis R.E. & Home Services
Mls Name: MLS PIN
Mls ID: #73407987