12 Jackielyn Cir #RGranbyMA01033
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 12 Jackielyn Cir #R, Granby, MA, 01033 in Granby the bet is firmly on appreciation. Rental yield 1.52%. The 1.52% gross yield on a $1,400,000 price is below income-first thresholds, but 5%/yr value growth projects $386,794 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.28) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $77,655.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.5% | 7.0% |
| Monthly Cash Flow | $(7,054) | $350 |
City averages based on Granby market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,770 |
| Total Monthly Debt Service | $8,267 |
| DSCR Ratio | 0.21x |
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.
Multi Family
Built in 1958
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01033, Granby, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,544 (100%) |
| Owner Occupied HU | 2,124 (83.5%) |
| Renter Occupied HU | 321 (12.6%) |
| Vacant Housing Units | 99 ( 3.9%) |
| Median Home Value | $458,609 |
| Average Home Value | $499,001 |
Housing Distribution
Address Breakdown
Residential
2,400
Single Family
2,388
Multi-Family
12
Businesses
173
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
Multi Family
Built in 1958
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01033, Granby, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,544 (100%) |
| Owner Occupied HU | 2,124 (83.5%) |
| Renter Occupied HU | 321 (12.6%) |
| Vacant Housing Units | 99 ( 3.9%) |
| Median Home Value | $458,609 |
| Average Home Value | $499,001 |
Housing Distribution
Address Breakdown
Residential
2,400
Single Family
2,388
Multi-Family
12
Businesses
173
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Eve Crampton • Realty Professionals
Mls Name: BHHS broker feed
Mls ID: #73449751