151 Walnut Plain RoadRochesterMA02770
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 151 Walnut Plain Road, Rochester, MA, 02770 in Rochester is straightforward: $590,000 in, $4,418/mo in rent, $700/mo out after debt service. The 8.99% gross yield and 1.67 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $163,006 by year five. With $5,434/yr in principal equity, the total cumulative return is projected at $269,065.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9% | 5.5% |
| Monthly Cash Flow | $700 | $250 |
City averages based on Rochester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,418 |
| Total Monthly Debt Service | $3,484 |
| DSCR Ratio | 1.27x |
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 1977
1.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02770, Rochester, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,150 (100%) |
| Owner Occupied HU | 1,932 (89.9%) |
| Renter Occupied HU | 160 ( 7.4%) |
| Vacant Housing Units | 58 ( 2.7%) |
| Median Home Value | $611,266 |
| Average Home Value | $625,546 |
Housing Distribution
Address Breakdown
Residential
2,052
Single Family
2,012
Multi-Family
40
Businesses
96
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 1977
1.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02770, Rochester, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,150 (100%) |
| Owner Occupied HU | 1,932 (89.9%) |
| Renter Occupied HU | 160 ( 7.4%) |
| Vacant Housing Units | 58 ( 2.7%) |
| Median Home Value | $611,266 |
| Average Home Value | $625,546 |
Housing Distribution
Address Breakdown
Residential
2,052
Single Family
2,012
Multi-Family
40
Businesses
96
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CCIMLS
Mls ID: #22600821