57 Fairman RdWorthingtonMA01098
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 Worthington at 57 Fairman Rd, Worthington, MA, 01098 generates $4,721/mo in rent and, after a $2,447/mo payment, leaves $1,570/mo in cash flow. Total monthly income is $4,721/mo, and annual cash flow is $18,840/yr on $165,717 invested. Return on cash invested sits at 31.28% in year one, and rental yield is 11.33% on a $499,900 entry. Equity gained on principal adds $3,226/yr, while 5% annual appreciation builds toward $138,113 over five years. Five-year ROI reaches 163.94% and total cumulative return in cash sums $271,668. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $4,721/mo property income rather than buyer’s personal income.
Single Family
Built in 1900
7.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01098, Worthington, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 645 (100%) |
| Owner Occupied HU | 520 (80.6%) |
| Renter Occupied HU | 55 ( 8.5%) |
| Vacant Housing Units | 70 (10.9%) |
| Median Home Value | $528,481 |
| Average Home Value | $582,889 |
Housing Distribution
Address Breakdown
Residential
365
Single Family
365
Multi-Family
0
Businesses
32
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Molly Gold • Canon Real Estate, Inc.
Mls Name: MLS PIN
Mls ID: #73369576