Unit 1 Plan, 21 FayetteWatertownMA02472
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 Watertown at Unit 1 Plan, 21 Fayette, Watertown, MA, 02472 priced at $1,724,999 converts $5,649/mo rent into after a $8,443/mo obligation. Total monthly income equals $5,649/mo. Return on cash invested prints 8.83% in year one, and rental yield reads 3.93% against a $1,724,999 entry. Equity gained on principal adds $11,131/yr, while 5% annual appreciation compiles into $476,585 by year five. Five-year ROI reaches 43.61% and total cumulative return in cash sums $243,764. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,649/mo property income covering a $8,443/mo payment, not borrower’s personal income.
Condo
Built in 2026
N/A lot
$N/A/sqft
$150 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02472, Watertown, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 17,617 (100%) |
| Owner Occupied HU | 7,572 (43.0%) |
| Renter Occupied HU | 9,093 (51.6%) |
| Vacant Housing Units | 952 ( 5.4%) |
| Median Home Value | $870,411 |
| Average Home Value | $952,094 |
Housing Distribution
Address Breakdown
Residential
16,998
Single Family
12,161
Multi-Family
4,837
Businesses
1,213
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • The Elevated Companies
Mls Name: Elevated Realty LLC
Mls ID: #N/A