1005 Auburn St #B3WhitmanMA02382
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 1005 Auburn St #B3, Whitman, MA, 02382 in Whitman is straightforward: $529,900 in, $4,296/mo in rent, $716/mo out after debt service. The 9.73% gross yield and 1.80 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $146,402 by year five. With $4,880/yr in principal equity, the total cumulative return is projected at $262,709.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 5.1% |
| Monthly Cash Flow | $716 | $200 |
City averages based on Whitman market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,296 |
| Total Monthly Debt Service | $3,129 |
| DSCR Ratio | 1.37x |
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.
Townhouse
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02382, Whitman, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,169 (100%) |
| Owner Occupied HU | 4,328 (70.2%) |
| Renter Occupied HU | 1,591 (25.8%) |
| Vacant Housing Units | 250 ( 4.1%) |
| Median Home Value | $566,176 |
| Average Home Value | $611,214 |
Housing Distribution
Address Breakdown
Residential
5,780
Single Family
5,308
Multi-Family
472
Businesses
390
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
Townhouse
Built in 2022
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02382, Whitman, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,169 (100%) |
| Owner Occupied HU | 4,328 (70.2%) |
| Renter Occupied HU | 1,591 (25.8%) |
| Vacant Housing Units | 250 ( 4.1%) |
| Median Home Value | $566,176 |
| Average Home Value | $611,214 |
Housing Distribution
Address Breakdown
Residential
5,780
Single Family
5,308
Multi-Family
472
Businesses
390
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73499199