Magnolia Plan, Winslow Point,North Grafton,MA,01536

Investment Highlights

Rental property for sale in North Grafton at Magnolia Plan, Winslow Point, North Grafton, MA, 01536 priced at $395,995 converts $2,983/mo rent into $487/mo cash flow after a $1,938/mo obligation. Total monthly income equals $2,983/mo, and annual cash flow totals $5,848/yr on $131,272 invested. Return on cash invested prints 24.36% in year one, and rental yield reads 9.04% against a $395,995 entry. Equity gained on principal adds $2,555/yr, while 5% annual appreciation compiles into $109,406 by year five. Five-year ROI reaches 126.89% and total cumulative return in cash sums $166,566. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $2,983/mo property income covering a $1,938/mo payment, not borrower’s personal income.