Hayden Plan, Winslow Point, Grafton, MA, 01536 | $575/mo Cash Flow

Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1248 sft

23 Vincent Cir, Worcester, MA, 01604

4 Bed
2 Bath
2096 sft

3 Monique Dr, Bellingham, MA, 02019

3 Bed
1 Bath
1040 sft

19 1st St, Webster, MA, 01570

2 Bed
2 Bath
1376 sft

12 Riverview Rd APT B, Sterling, MA, 01564

Nearby investment properties with comparable prices

1 Bed
1 Bath
972 sft

Jameson Plan, Chauncy Lake, Westborough, MA, 01581

3 Bed
2 Bath
1305 sft

25 Wyola Dr, Worcester, MA, 01603

4 Bed
2 Bath
2397 sft

1060 Park Ave #1062, Woonsocket, RI, 02895

3 Bed
2 Bath
988 sft

33 Isleboro St, Worcester, MA, 01606

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

Investment property for sale in Grafton at Hayden Plan, Winslow Point, Grafton, MA, 01536 offers a 9.07% rental yield on a $456,995 purchase with $3,456/mo rent. Total monthly income registers $3,456/mo, and a $2,237/mo payment leaves $575/mo available for distribution. Annual cash flow reaches $6,905/yr on $151,494 to close, and return on cash invested stands at 24.47% in year one. Equity gained on principal adds $2,949/yr while 5% annual appreciation supports $126,259 over five years. Portfolio math shows five-year ROI at 127.45% and total cumulative return in cash at $193,074. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,456/mo property income against a $2,237/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA