173 Hillsdale RdSouth EgremontMA01258
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in South Egremont at 173 Hillsdale Rd, South Egremont, MA, 01258 projects strong ROI of 12.15%. Rental yield 4.6%. With 5% annual appreciation, the property builds $552,563 in value over five years. Equity growth combined delivers a projected five-year ROI of 78.1%, translating into $441,252 in total cumulative return on $565,000 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 5.0% |
| Monthly Cash Flow | $(4,944) | $450 |
City averages based on South Egremont market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $7,662 |
| Total Monthly Debt Service | $11,810 |
| 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.
Single Family
Built in 2000
8.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01258, South Egremont, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 308 (100%) |
| Owner Occupied HU | 144 (46.8%) |
| Renter Occupied HU | 28 ( 9.1%) |
| Vacant Housing Units | 136 (44.2%) |
| Median Home Value | $754,310 |
| Average Home Value | $762,847 |
Housing Distribution
Address Breakdown
Residential
102
Single Family
102
Multi-Family
0
Businesses
54
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 2000
8.79 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01258, South Egremont, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 308 (100%) |
| Owner Occupied HU | 144 (46.8%) |
| Renter Occupied HU | 28 ( 9.1%) |
| Vacant Housing Units | 136 (44.2%) |
| Median Home Value | $754,310 |
| Average Home Value | $762,847 |
Housing Distribution
Address Breakdown
Residential
102
Single Family
102
Multi-Family
0
Businesses
54
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert A Cohen • eXp REALTY
Mls Name: BCMLS
Mls ID: #248647