175 Knotty Pine LaneCentervilleMA02632
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who treat current yield as secondary to long-run equity growth will find 175 Knotty Pine Lane, Centerville, MA, 02632 in Centerville worth modelling. At $550,000 with a 7.85% gross yield, the $3,598/mo rent leaves $131/mo after the $2,473/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.45 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $151,955 by year five; $5,066/yr in principal reduction adds further equity. Total projected return: $217,314.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.9% | 5.0% |
| Monthly Cash Flow | $131 | $450 |
City averages based on Centerville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,598 |
| Total Monthly Debt Service | $3,248 |
| DSCR Ratio | 1.11x |
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 1972
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02632, Centerville, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,433 (100%) |
| Owner Occupied HU | 4,071 (63.3%) |
| Renter Occupied HU | 729 (11.3%) |
| Vacant Housing Units | 1,633 (25.4%) |
| Median Home Value | $649,895 |
| Average Home Value | $708,276 |
Housing Distribution
Address Breakdown
Residential
5,513
Single Family
5,512
Multi-Family
1
Businesses
305
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 1972
0.47 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02632, Centerville, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,433 (100%) |
| Owner Occupied HU | 4,071 (63.3%) |
| Renter Occupied HU | 729 (11.3%) |
| Vacant Housing Units | 1,633 (25.4%) |
| Median Home Value | $649,895 |
| Average Home Value | $708,276 |
Housing Distribution
Address Breakdown
Residential
5,513
Single Family
5,512
Multi-Family
1
Businesses
305
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Lisa J Damato • William Raveis Real Estate & Home Services
Mls Name: CCIMLS
Mls ID: #22502745