1154 Dunhamtown Brimfield RdBrimfieldMA01010
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 1154 Dunhamtown Brimfield Rd, Brimfield, MA, 01010 in Brimfield at $385,000 earns $2,563/mo in rent and nets $137/mo after the $1,731/mo payment, a 7.99% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $106,368 over five years. Ziffy Mortgage underwrites this on a 1.48 DSCR without U.S. credit history. With $3,546/yr in principal paydown, total projected return reaches $154,984.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 7.0% |
| Monthly Cash Flow | $137 | $800 |
City averages based on Brimfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,563 |
| Total Monthly Debt Service | $2,273 |
| DSCR Ratio | 1.13x |
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 1995
21.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01010, Brimfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,833 (100%) |
| Owner Occupied HU | 1,467 (80.0%) |
| Renter Occupied HU | 180 ( 9.8%) |
| Vacant Housing Units | 186 (10.1%) |
| Median Home Value | $469,963 |
| Average Home Value | $539,494 |
Housing Distribution
Address Breakdown
Residential
1,473
Single Family
1,417
Multi-Family
56
Businesses
107
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 1995
21.21 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01010, Brimfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,833 (100%) |
| Owner Occupied HU | 1,467 (80.0%) |
| Renter Occupied HU | 180 ( 9.8%) |
| Vacant Housing Units | 186 (10.1%) |
| Median Home Value | $469,963 |
| Average Home Value | $539,494 |
Housing Distribution
Address Breakdown
Residential
1,473
Single Family
1,417
Multi-Family
56
Businesses
107
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: King Group • Coldwell Banker Realty - Western MA
Mls Name: MLS PIN
Mls ID: #73437216