129 Audubon AveBraintreeMA02184
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 129 Audubon Ave, Braintree, MA, 02184 in Braintree speaks for itself: 10.57% gross on a $450,000 price, generating $3,962/mo in rent and $1,126/mo in net income after the $2,023/mo debt service. DSCR 1.96, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,513 stacks alongside $124,327 in projected five-year appreciation and $4,145/yr in principal reduction. Projected total cumulative return: $243,360.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.6% | 5.1% |
| Monthly Cash Flow | $1,126 | $650 |
City averages based on Braintree 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 | $3,962 |
| Total Monthly Debt Service | $2,657 |
| DSCR Ratio | 1.49x |
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 1930
9,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02184, Braintree, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,974 (100%) |
| Owner Occupied HU | 10,416 (69.6%) |
| Renter Occupied HU | 4,059 (27.1%) |
| Vacant Housing Units | 499 ( 3.3%) |
| Median Home Value | $706,367 |
| Average Home Value | $780,386 |
Housing Distribution
Address Breakdown
Residential
14,800
Single Family
11,694
Multi-Family
3,106
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
Single Family
Built in 1930
9,000 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02184, Braintree, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 14,974 (100%) |
| Owner Occupied HU | 10,416 (69.6%) |
| Renter Occupied HU | 4,059 (27.1%) |
| Vacant Housing Units | 499 ( 3.3%) |
| Median Home Value | $706,367 |
| Average Home Value | $780,386 |
Housing Distribution
Address Breakdown
Residential
14,800
Single Family
11,694
Multi-Family
3,106
Businesses
1,694
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73501751