Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Wellesley at 851 Worcester St, Wellesley, MA, 02481 offers $5,924/mo rent that, after a $4,250/mo payment, leaves $451/mo cash flow. Total monthly income is $5,924/mo, and annual cash flow is $5,414/yr on $285,671 cash. Return on cash invested measures 21.96% in year one, and rental yield stands at 8.19% at a $868,300 entry. Equity gained on principal adds $5,603/yr while 5% annual appreciation compounds into $239,895 by year five. Five-year ROI records 113.94% and total cumulative return in cash reaches $325,495. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,924/mo property income versus a $4,250/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.
Single Family
Built in 2001
9,250 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 02481, Wellesley Hills, MA area.
| 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 |
Residential
5,419
Single Family
4,767
Multi-Family
652
Businesses
808
Date | Event | Price |
|---|---|---|
| 2025-09-16 | Listing removed | $899,900 |
| 2025-08-19 | Price change | $899,900 |
| 2025-07-08 | Listed for sale | $949,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-12 | $8099.00 | 21.75% | $778,000 | 33.91% |
| 2023-10-12 | $6652.00 | -4.12% | $581,000 | -2.19% |
| 2022-10-12 | $6938.00 | -0.60% | $594,000 | N/A |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
