85 Beacon St, Clinton, MA, 01510 | $1,202/mo Cash Flow

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1272 sft

422 Wilson St, Clinton, MA, 01510

3 Bed
2 Bath
1439 sft

55 Linden St, Boylston, MA, 01505

3 Bed
1 Bath
1680 sft

30 F And L Rd, Leominster, MA, 01453

3 Bed
2 Bath
2300 sft

188 Boston Rd, Sutton, MA, 01590

Nearby investment properties with comparable prices

3 Bed
1 Bath
1303 sft

41 Walnut Hill Dr, Worcester, MA, 01602

3 Bed
2 Bath
1422 sft

102 Hamilton St, Worcester, MA, 01604

1 Bed
1 Bath
994 sft

55 Sterling St #314, Clinton, MA, 01510

3 Bed
2 Bath
1056 sft

307 Boutelle St, Fitchburg, MA, 01420

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

Rental property for sale in Clinton at 85 Beacon St, Clinton, MA, 01510 priced at $425,000 converts $3,881/mo rent into $1,202/mo cash flow after a $2,080/mo obligation. Total monthly income equals $3,881/mo, and annual cash flow totals $14,430/yr on $140,888 invested. Return on cash invested prints 30.15% in year one, and rental yield reads 10.96% against a $425,000 entry. Equity gained on principal adds $2,742/yr, while 5% annual appreciation compiles into $117,420 by year five. Five-year ROI reaches 157.93% and total cumulative return in cash sums $222,497. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,881/mo property income covering a $2,080/mo payment, not borrower’s personal income.

Single Family

Built in 1900

1,609 sqft lot

$N/A/sqft

No HOA