902 Irving Rd #902RandolphMA02368
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
Investment property for sale in Randolph at 902 Irving Rd #902, Randolph, MA, 02368 offers a 7.75% rental yield on a $469,777 purchase with $3,034/mo rent. Total monthly income registers $3,034/mo, and a $2,299/mo payment leaves $73/mo available for distribution. Annual cash flow reaches $881/yr on $155,731 to close, and return on cash invested stands at 20.47% in year one. Equity gained on principal adds $3,031/yr while 5% annual appreciation supports $129,791 over five years. Portfolio math shows five-year ROI at 106.04% and total cumulative return in cash at $165,131. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,034/mo property income against a $2,299/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02368, Randolph, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,904 (100%) |
| Owner Occupied HU | 8,426 (65.3%) |
| Renter Occupied HU | 4,083 (31.6%) |
| Vacant Housing Units | 395 ( 3.1%) |
| Median Home Value | $574,952 |
| Average Home Value | $620,305 |
Housing Distribution
Address Breakdown
Residential
12,492
Single Family
9,803
Multi-Family
2,689
Businesses
825
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Adelino Vicente • Vicente Realty, LLC
Mls Name: MLS PIN
Mls ID: #73449841