51 John Dr, North Grafton, MA, 01536 | $594/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
2329 sft

47 Harvest Cir #47, Holden, MA, 01520

2 Bed
2 Bath
1292 sft

1 King Philip Trl #1, Holden, MA, 01520

3 Bed
2 Bath
1542 sft

10 Edwidge St, Worcester, MA, 01602

10 Bed
5 Bath
3300 sft

22 Florence St, Worcester, MA, 01610

Nearby investment properties with comparable prices

2 Bed
2 Bath
1380 sft

20 Fox Run Rd, Blackstone, MA, 01504

2 Bed
2 Bath
1469 sft

801 Forest Park Dr, Auburn, MA, 01501

4 Bed
2 Bath
1404 sft

45 Circuit Ave E, Worcester, MA, 01603

1 Bed
1 Bath
958 sft

2 Codman Way #105, Westborough, MA, 01581

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

Investment property for sale in North Grafton at 51 John Dr, North Grafton, MA, 01536 at $459,900 posts ROI 24.59% with $594/mo cash flow from $3,493/mo rent. Total monthly income equals $3,493/mo, and annual cash flow records $7,132/yr on $152,457 to close. Return on cash invested measures 24.59% and rental yield reads 9.11% at the current $459,900. Equity gained on principal adds $2,968/yr, and 5% annual appreciation supports $127,062 by year five. Five-year ROI prints 128.09% and total cumulative return in cash totals $195,282.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,493/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Townhouse

Built in 1996

N/A lot

$N/A/sqft

No HOA