17 Gaslight Ln #17North EastonMA02356
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeNot flashy, but dependably profitable, 17 Gaslight Ln #17, North Easton, MA, 02356 in North Easton is listed at $450,000 and delivers $3,296/mo in rent and $460/mo in net monthly cash flow. The 8.79% yield and 1.63 DSCR provide the underwriting comfort Ziffy Mortgage needs to approve a DSCR loan without W-2 or tax-return documentation. Projected 5% annual appreciation adds $124,327 over five years, and $4,145/yr in principal reduction supplements cash return. Total projected cumulative return: $200,496.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 6.0% |
| Monthly Cash Flow | $460 | $450 |
City averages based on North Easton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,296 |
| Total Monthly Debt Service | $2,657 |
| DSCR Ratio | 1.24x |
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.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02356, North Easton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,100 (100%) |
| Owner Occupied HU | 3,900 (76.5%) |
| Renter Occupied HU | 1,015 (19.9%) |
| Vacant Housing Units | 185 ( 3.6%) |
| Median Home Value | $675,153 |
| Average Home Value | $713,630 |
Housing Distribution
Address Breakdown
Residential
4,700
Single Family
4,390
Multi-Family
310
Businesses
377
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 1985
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02356, North Easton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,100 (100%) |
| Owner Occupied HU | 3,900 (76.5%) |
| Renter Occupied HU | 1,015 (19.9%) |
| Vacant Housing Units | 185 ( 3.6%) |
| Median Home Value | $675,153 |
| Average Home Value | $713,630 |
Housing Distribution
Address Breakdown
Residential
4,700
Single Family
4,390
Multi-Family
310
Businesses
377
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Roberta Hershon • Louise Condon Realty
Mls Name: MLS PIN
Mls ID: #73454212