102 Beechwood StreetThomastonME04861
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 102 Beechwood Street, Thomaston, ME, 04861 in Thomaston worth modelling. At $130,000 with a 9.22% gross yield, the $999/mo rent leaves $179/mo after the $585/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.71 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $35,917 by year five; $1,197/yr in principal reduction adds further equity. Total projected return: $60,833.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 7.0% |
| Monthly Cash Flow | $179 | $350 |
City averages based on Thomaston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $999 |
| Total Monthly Debt Service | $769 |
| DSCR Ratio | 1.30x |
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.
Single Family
Built in 1886
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04861, Thomaston, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,397 (100%) |
| Owner Occupied HU | 893 (63.9%) |
| Renter Occupied HU | 337 (24.1%) |
| Vacant Housing Units | 167 (12.0%) |
| Median Home Value | $266,171 |
| Average Home Value | $263,961 |
Housing Distribution
Address Breakdown
Residential
1,328
Single Family
1,221
Multi-Family
107
Businesses
146
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
Single Family
Built in 1886
0.34 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 04861, Thomaston, ME area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,397 (100%) |
| Owner Occupied HU | 893 (63.9%) |
| Renter Occupied HU | 337 (24.1%) |
| Vacant Housing Units | 167 (12.0%) |
| Median Home Value | $266,171 |
| Average Home Value | $263,961 |
Housing Distribution
Address Breakdown
Residential
1,328
Single Family
1,221
Multi-Family
107
Businesses
146
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices