69 Willard St UNIT 69, Ayer, MA, 01432 | $600/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

69 Willard St UNIT 69, Ayer, MA, 01432 | $600/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

6 Bed
3 Bath
3392 sft

84 June St, Worcester, MA, 01602

3 Bed
2 Bath
1620 sft

130 Beverly Rd, Worcester, MA, 01605

9 Bed
3 Bath
4076 sft

35 Lincoln St, Hudson, MA, 01749

4 Bed
4 Bath
2958 sft

29 Rockrimmon Rd, Worcester, MA, 01602

Nearby investment properties with comparable prices

2 Bed
2 Bath
933 sft

181 Boston Post Rd #64, Marlborough, MA, 01752

2 Bed
1 Bath
1141 sft

17 Federal St APT 211, Worcester, MA, 01608

2 Bed
1 Bath
775 sft

30 Marcello Ave APT 3, Leominster, MA, 01453

2 Bed
2 Bath
12008 sft

556 Central St, Leominster, MA, 01453

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 Ayer at 69 Willard St UNIT 69, Ayer, MA, 01432 offers a 10.85% rental yield on a $219,000 purchase with $1,980/mo rent. Total monthly income registers $1,980/mo, and a $1,072/mo payment leaves $600/mo available for distribution. Annual cash flow reaches $7,195/yr on $72,599 to close, and return on cash invested stands at 29.82% in year one. Equity gained on principal adds $1,413/yr while 5% annual appreciation supports $60,506 over five years. Portfolio math shows five-year ROI at 156.15% and total cumulative return in cash at $113,361. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,980/mo property income against a $1,072/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Townhouse

Built in 1945

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming and move-in ready two-bedroom, one-bath townhouse offering 812 square feet of comfortable living space. Thoughtfully maintained and recently updated, this home combines convenience with comfort. Step inside to find a bright and inviting layout, highlighted by a newly remodeled bathroom with modern finishes. The kitchen and living areas flow seamlessly, creating an ideal setting for both everyday living and entertaining. Outside, enjoy your own private backyard retreat featuring a spacious patioperfect for summer gatheringsand a storage shed for added convenience. Two dedicated parking spaces make coming home stress-free. Enjoy long walks in the horseshoe shaped neighborhood with no through traffic. With its blend of updates, charm, and outdoor space, this townhouse is a fantastic opportunity to enjoy comfort and value in one package.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01432, Ayer, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	3,831 (100%)
Owner Occupied HU	2,280 (59.5%)
Renter Occupied HU	1,318 (34.4%)
Vacant Housing Units	233 ( 6.1%)
Median Home Value	$548,766
Average Home Value	$629,171