9 Worster RdEliotME03903
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 Eliot at 9 Worster Rd, Eliot, ME, 03903 priced at $465,300 pairs $3,216/mo rent with $280/mo cash flow after a $2,277/mo payment. Total monthly income equals $3,216/mo, and annual cash flow comes to $3,358/yr on $154,247 invested. Return on cash invested is 22.09% in year one, and rental yield stands at 8.29% on a $465,300 basis. Equity gained on principal adds $3,003/yr, and 5% annual appreciation accumulates to $128,554 by year five. Five-year ROI measures 114.67% and total cumulative return in cash reaches $176,877. For financing, Ziffy Mortgage’s DSCR program evaluates $3,216/mo property income against a $2,277/mo payment instead of your W2s, 1099s, or Tax returns.
Manufactured
Built in 1987
3.25 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 03903, Eliot, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,085 (100%) |
| Owner Occupied HU | 2,494 (80.8%) |
| Renter Occupied HU | 419 (13.6%) |
| Vacant Housing Units | 172 ( 5.6%) |
| Median Home Value | $606,849 |
| Average Home Value | $638,798 |
Housing Distribution
Address Breakdown
Residential
2,864
Single Family
2,756
Multi-Family
108
Businesses
248
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices