105 Cornhill RdSomersetMA02725
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 105 Cornhill Rd, Somerset, MA, 02725 in Somerset is straightforward: $615,000 in, $4,300/mo in rent, $423/mo out after debt service. The 8.39% gross yield and 1.56 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $169,913 by year five. With $5,664/yr in principal equity, the total cumulative return is projected at $260,786.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.1% |
| Monthly Cash Flow | $423 | $450 |
City averages based on Somerset market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,300 |
| Total Monthly Debt Service | $3,632 |
| DSCR Ratio | 1.18x |
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 1965
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02725, Somerset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,031 (100%) |
| Owner Occupied HU | 801 (77.7%) |
| Renter Occupied HU | 180 (17.5%) |
| Vacant Housing Units | 50 ( 4.8%) |
| Median Home Value | $550,439 |
| Average Home Value | $851,901 |
Housing Distribution
Address Breakdown
Residential
1,043
Single Family
965
Multi-Family
78
Businesses
57
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 1965
0.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02725, Somerset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,031 (100%) |
| Owner Occupied HU | 801 (77.7%) |
| Renter Occupied HU | 180 (17.5%) |
| Vacant Housing Units | 50 ( 4.8%) |
| Median Home Value | $550,439 |
| Average Home Value | $851,901 |
Housing Distribution
Address Breakdown
Residential
1,043
Single Family
965
Multi-Family
78
Businesses
57
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Christopher Migneault • Migneault REALTORS
Mls Name: MLS PIN
Mls ID: #73458035