53 Laurel Lake RdRoyalstonMA01368
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 Royalston at 53 Laurel Lake Rd, Royalston, MA, 01368 with 5% annual appreciation on a $449,900 basis while $2,879/mo rent supports operations. Total monthly income totals $2,879/mo and a $2,202/mo payment preserves $43/mo for cash returns. Annual cash flow comes to $521/yr on $149,142 deployed, and return on cash invested reaches 20.26% in year one. Equity gained on principal adds $2,903/yr, and five-year appreciation sums $124,299 alongside rental yield of 7.68%. Five-year ROI measures 104.88% and total cumulative return in cash totals $156,418.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,879/mo property income versus a $2,202/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Single Family
Built in 1987
28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01368, Royalston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 670 (100%) |
| Owner Occupied HU | 480 (71.6%) |
| Renter Occupied HU | 56 ( 8.4%) |
| Vacant Housing Units | 134 (20.0%) |
| Median Home Value | $442,478 |
| Average Home Value | $462,130 |
Housing Distribution
Address Breakdown
Residential
490
Single Family
490
Multi-Family
0
Businesses
11
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: John Colby • Colby Realty
Mls Name: MLS PIN
Mls ID: #73449102