13 Sherwood LnLakevilleMA02347
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 13 Sherwood Ln, Lakeville, MA, 02347 in Lakeville. Priced at $750,000, it generates $6,260/mo in gross rent and $1,533/mo in net monthly cash flow, a 10.02% yield that comfortably supports the 1.86 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $18,399. Five-year appreciation: $207,211. Equity from principal paydown: $6,908/yr. Total projected cumulative return: $383,428.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 5.0% |
| Monthly Cash Flow | $1,533 | $400 |
City averages based on Lakeville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,260 |
| Total Monthly Debt Service | $4,429 |
| DSCR Ratio | 1.41x |
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 1999
1.61 Acres lot
$N/A/sqft
No HOA
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 1999
1.61 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cindy Brouwer • Cindy Brouwer Real Estate
Mls Name: MLS PIN
Mls ID: #73398982