51 Woodside AveRutlandMA01543
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 Rutland at 51 Woodside Ave, Rutland, MA, 01543 priced at $697,000 converts $4,884/mo rent into $491/mo cash flow after a $3,411/mo obligation. Total monthly income equals $4,884/mo, and annual cash flow totals $5,897/yr on $229,313 invested. Return on cash invested prints 22.63% in year one, and rental yield reads 8.41% against a $697,000 entry. Equity gained on principal adds $4,498/yr, while 5% annual appreciation compiles into $192,568 by year five. Five-year ROI reaches 117.57% and total cumulative return in cash sums $269,602. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $4,884/mo property income covering a $3,411/mo payment, not borrower’s personal income.
Single Family
Built in 2020
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01543, Rutland, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,678 (100%) |
| Owner Occupied HU | 3,098 (84.2%) |
| Renter Occupied HU | 449 (12.2%) |
| Vacant Housing Units | 131 ( 3.6%) |
| Median Home Value | $533,658 |
| Average Home Value | $582,607 |
Housing Distribution
Address Breakdown
Residential
3,308
Single Family
3,234
Multi-Family
74
Businesses
132
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Tina Mancini • Prosperity Associates, Inc
Mls Name: MLS PIN
Mls ID: #73436459