160 Water St #24WilliamstownMA01267
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayYield and appreciation often trade off, and at 160 Water St #24, Williamstown, MA, 01267 in Williamstown the bet is firmly on appreciation. Rental yield 4.59%. The 4.59% gross yield on a $715,000 price is below income-first thresholds, but 5%/yr value growth projects $197,541 in equity by year five. Ziffy Mortgage's non-U.S. DSCR mortgage (0.85) finances the acquisition on rental income alone. A larger down payment (30–35%) reduces monthly debt service and tightens the spread. Total projected cumulative return: $157,339.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 5.2% |
| Monthly Cash Flow | $(2,612) | $420 |
City averages based on Williamstown 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 | $2,732 |
| Total Monthly Debt Service | $4,222 |
| DSCR Ratio | 0.65x |
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 2016
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01267, Williamstown, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,386 (100%) |
| Owner Occupied HU | 1,925 (56.9%) |
| Renter Occupied HU | 769 (22.7%) |
| Vacant Housing Units | 692 (20.4%) |
| Median Home Value | $539,813 |
| Average Home Value | $680,536 |
Housing Distribution
Address Breakdown
Residential
3,037
Single Family
2,644
Multi-Family
393
Businesses
363
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 2016
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01267, Williamstown, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,386 (100%) |
| Owner Occupied HU | 1,925 (56.9%) |
| Renter Occupied HU | 769 (22.7%) |
| Vacant Housing Units | 692 (20.4%) |
| Median Home Value | $539,813 |
| Average Home Value | $680,536 |
Housing Distribution
Address Breakdown
Residential
3,037
Single Family
2,644
Multi-Family
393
Businesses
363
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73517934