55 Gray StAmherstMA01002
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 Amherst at 55 Gray St, Amherst, MA, 01002 priced at $639,400 pairs $4,792/mo rent with $669/mo cash flow after a $3,130/mo payment. Total monthly income equals $4,792/mo, and annual cash flow comes to $8,032/yr on $210,363 invested. Return on cash invested is 23.88% in year one, and rental yield stands at 8.99% on a $639,400 basis. Equity gained on principal adds $4,126/yr, and 5% annual appreciation accumulates to $176,654 by year five. Five-year ROI measures 124.45% and total cumulative return in cash reaches $261,790. For financing, Ziffy Mortgage’s DSCR program evaluates $4,792/mo property income against a $3,130/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1900
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01002, Amherst, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,930 (100%) |
| Owner Occupied HU | 5,081 (42.6%) |
| Renter Occupied HU | 5,724 (48.0%) |
| Vacant Housing Units | 1,125 ( 9.4%) |
| Median Home Value | $536,411 |
| Average Home Value | $576,683 |
Housing Distribution
Address Breakdown
Residential
10,921
Single Family
8,546
Multi-Family
2,375
Businesses
715
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: William Raveis Real Estate, Mortgage & Insurance
Mls Provider:
Mls ID: #73404478