Claremont Plan, Winslow Point, North Grafton, MA, 01536 | $535/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1016 sft

10 Sunset Dr, Northbridge, MA, 01534

2 Bed
1 Bath
946 sft

85 Commons Dr UNIT 403, Shrewsbury, MA, 01545

2 Bed
1 Bath
1000 sft

30-30 Henry St #B, Clinton, MA, 01510

2 Bed
1 Bath
918 sft

115-117 Mechanic St #3, Clinton, MA, 01510

Nearby investment properties with comparable prices

1 Bed
1 Bath
683 sft

3 Thoreau Ct APT 8, Natick, MA, 01760

2 Bed
1 Bath
729 sft

179 Beaconsfield Rd, Worcester, MA, 01602

1 Bed
1 Bath
778 sft

23 Village Rock Ln APT 24, Natick, MA, 01760

3 Bed
1 Bath
1194 sft

56 Alsada Dr, Worcester, MA, 01603

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 North Grafton at Claremont Plan, Winslow Point, North Grafton, MA, 01536 generates $2,993/mo in rent and, after a $1,909/mo payment, leaves $535/mo in cash flow. Total monthly income is $2,993/mo, and annual cash flow is $6,417/yr on $129,283 invested. Return on cash invested sits at 24.87% in year one, and rental yield is 9.21% on a $389,995 entry. Equity gained on principal adds $2,517/yr, while 5% annual appreciation builds toward $107,748 over five years. Five-year ROI reaches 129.61% and total cumulative return in cash sums $167,563. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,993/mo property income rather than buyer’s personal income.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA