1 Patricia Dr UNIT 1TyngsboroMA01879
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 1 Patricia Dr UNIT 1, Tyngsboro, MA, 01879 in Tyngsboro hard to pass up. The 14.4% gross yield on a $299,600 purchase results in $3,594/mo in rent and $1,706/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.67). Annual cash flow of $20,468, five-year appreciation of $82,774, and $2,759/yr in equity build-up combine for a projected total cumulative return of $223,577.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 14.4% | 5.0% |
| Monthly Cash Flow | $1,706 | $350 |
City averages based on Tyngsboro market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,594 |
| Total Monthly Debt Service | $1,769 |
| DSCR Ratio | 2.03x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1969
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01879, Tyngsboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,829 (81.2%) |
| Renter Occupied HU | 710 (15.1%) |
| Vacant Housing Units | 177 ( 3.8%) |
| Median Home Value | $628,150 |
| Average Home Value | $706,772 |
Housing Distribution
Address Breakdown
Residential
4,688
Single Family
3,916
Multi-Family
772
Businesses
473
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
Condo
Built in 1969
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01879, Tyngsboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,829 (81.2%) |
| Renter Occupied HU | 710 (15.1%) |
| Vacant Housing Units | 177 ( 3.8%) |
| Median Home Value | $628,150 |
| Average Home Value | $706,772 |
Housing Distribution
Address Breakdown
Residential
4,688
Single Family
3,916
Multi-Family
772
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A