81 River StWellesleyMA02481
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 Wellesley at 81 River St, Wellesley, MA, 02481 priced at $1,235,100 pairs $14,400/mo rent with $6,616/mo cash flow after a $6,045/mo payment. Total monthly income equals $14,400/mo, and annual cash flow comes to $79,387/yr on $400,172 invested. Return on cash invested is 40.21% in year one, and rental yield stands at 13.99% on a $1,235,100 basis. Equity gained on principal adds $7,970/yr, and 5% annual appreciation accumulates to $341,235 by year five. Five-year ROI measures 211.75% and total cumulative return in cash reaches $847,371. For financing, Ziffy Mortgage’s DSCR program evaluates $14,400/mo property income against a $6,045/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1871
0.49 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02481, Wellesley Hills, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,433 (100%) |
| Owner Occupied HU | 4,198 (77.3%) |
| Renter Occupied HU | 991 (18.2%) |
| Vacant Housing Units | 244 ( 4.5%) |
| Median Home Value | $1,661,576 |
| Average Home Value | $1,639,857 |
Housing Distribution
Address Breakdown
Residential
5,419
Single Family
4,767
Multi-Family
652
Businesses
808
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls Provider:
Mls ID: #73432697