129 Cold Brook Dr #1SudburyMA01776
INVESTMENT ANALYSIS
Investment Verdict
Appreciation Play129 Cold Brook Dr #1, Sudbury, MA, 01776 in Sudbury is priced for appreciation, not yield. Rental yield 4.62%. At $1,274,995 with a 4.62% gross yield, the monthly income is modest, but 5% annual price growth is projected to add $352,258 in value over five years, making equity the primary return driver. Ziffy Mortgage's DSCR mortgage (0.86) can still finance this property for non-U.S. residents; a 30–35% down payment typically produces the cleanest underwriting for appreciation-focused assets. Total projected cumulative return: $251,635.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 5.0% |
| Monthly Cash Flow | $(3,648) | $350 |
City averages based on Sudbury market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,909 |
| Total Monthly Debt Service | $8,050 |
| DSCR Ratio | 0.61x |
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 2021
N/A lot
$N/A/sqft
$521 monthly 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 2021
N/A lot
$N/A/sqft
$521 monthly 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