114 Orchard Dr #114SudburyMA01776
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingSteady, low-maintenance, and fundable: 114 Orchard Dr #114, Sudbury, MA, 01776 in Sudbury at $965,000. Rental yield 6.12%. The 6.12% yield and 1.13 DSCR put this right in the range Ziffy Mortgage approves for non-U.S. investors without W-2s or domestic credit. Appreciation at 5%/yr is projected to add $266,612 by year five, and $8,888/yr in principal reduction steadily grows the investor's stake. Total projected cumulative return: $291,849.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.1% | 5.0% |
| Monthly Cash Flow | $(1,879) | $350 |
City averages based on Sudbury market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,924 |
| Total Monthly Debt Service | $5,698 |
| DSCR Ratio | 0.86x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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: 01776, Sudbury, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,719 (100%) |
| Owner Occupied HU | 5,659 (84.2%) |
| Renter Occupied HU | 824 (12.3%) |
| Vacant Housing Units | 236 ( 3.5%) |
| Median Home Value | $1,026,430 |
| Average Home Value | $1,128,778 |
Housing Distribution
Address Breakdown
Residential
6,857
Single Family
6,042
Multi-Family
815
Businesses
605
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: 01776, Sudbury, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,719 (100%) |
| Owner Occupied HU | 5,659 (84.2%) |
| Renter Occupied HU | 824 (12.3%) |
| Vacant Housing Units | 236 ( 3.5%) |
| Median Home Value | $1,026,430 |
| Average Home Value | $1,128,778 |
Housing Distribution
Address Breakdown
Residential
6,857
Single Family
6,042
Multi-Family
815
Businesses
605
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73529281