136 Lincoln StHudsonMA01749
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 136 Lincoln St, Hudson, MA, 01749 in Hudson. Priced at $769,000, it generates $7,246/mo in gross rent and $2,399/mo in net monthly cash flow, a 11.31% yield that comfortably supports the 2.10 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $28,785. Five-year appreciation: $212,461. Equity from principal paydown: $7,083/yr. Total projected cumulative return: $446,344.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 5.2% |
| Monthly Cash Flow | $2,399 | $350 |
City averages based on Hudson 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 | $7,246 |
| Total Monthly Debt Service | $4,541 |
| DSCR Ratio | 1.60x |
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 1850
3.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01749, Hudson, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,337 (100%) |
| Owner Occupied HU | 5,748 (68.9%) |
| Renter Occupied HU | 2,217 (26.6%) |
| Vacant Housing Units | 372 ( 4.5%) |
| Median Home Value | $595,322 |
| Average Home Value | $671,271 |
Housing Distribution
Address Breakdown
Residential
8,457
Single Family
7,203
Multi-Family
1,254
Businesses
779
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 1850
3.01 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01749, Hudson, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,337 (100%) |
| Owner Occupied HU | 5,748 (68.9%) |
| Renter Occupied HU | 2,217 (26.6%) |
| Vacant Housing Units | 372 ( 4.5%) |
| Median Home Value | $595,322 |
| Average Home Value | $671,271 |
Housing Distribution
Address Breakdown
Residential
8,457
Single Family
7,203
Multi-Family
1,254
Businesses
779
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73515230