11 Walden DrNatickMA01760
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow11 Walden Dr, Natick, MA, 01760 in Natick earns its strong cash-flow label: 16.86% yield, $2,660/mo rent, $1,086/mo net income, DSCR 3.13. The $189,300 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $52,300 by year five. Combined with $1,743/yr in principal paydown, total projected return reaches $166,297.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 16.9% | 5.0% |
| Monthly Cash Flow | $1,086 | $450 |
City averages based on Natick market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,660 |
| Total Monthly Debt Service | $1,118 |
| DSCR Ratio | 2.38x |
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 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01760, Natick, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,704 (100%) |
| Owner Occupied HU | 10,089 (64.2%) |
| Renter Occupied HU | 4,885 (31.1%) |
| Vacant Housing Units | 730 ( 4.6%) |
| Median Home Value | $859,904 |
| Average Home Value | $930,597 |
Housing Distribution
Address Breakdown
Residential
15,046
Single Family
11,058
Multi-Family
3,988
Businesses
1,694
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 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01760, Natick, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 15,704 (100%) |
| Owner Occupied HU | 10,089 (64.2%) |
| Renter Occupied HU | 4,885 (31.1%) |
| Vacant Housing Units | 730 ( 4.6%) |
| Median Home Value | $859,904 |
| Average Home Value | $930,597 |
Housing Distribution
Address Breakdown
Residential
15,046
Single Family
11,058
Multi-Family
3,988
Businesses
1,694
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