177 Bayview CircleOstervilleMA02655
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 177 Bayview Circle, Osterville, MA, 02655 in Osterville offers a clean, manageable entry. Rental yield 6.86%. DSCR 1.27 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $262,440 in additional property value over five years, with $8,749/yr in principal equity building ownership stake. Total projected cumulative return: $324,738.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.9% | 5.0% |
| Monthly Cash Flow | $(559) | $450 |
City averages based on Osterville market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,428 |
| Total Monthly Debt Service | $5,609 |
| DSCR Ratio | 0.97x |
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 1971
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02655, Osterville, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,258 (100%) |
| Owner Occupied HU | 1,474 (45.2%) |
| Renter Occupied HU | 219 ( 6.7%) |
| Vacant Housing Units | 1,565 (48.0%) |
| Median Home Value | $845,465 |
| Average Home Value | $1,044,813 |
Housing Distribution
Address Breakdown
Residential
2,597
Single Family
2,328
Multi-Family
269
Businesses
391
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 1971
0.40 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02655, Osterville, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,258 (100%) |
| Owner Occupied HU | 1,474 (45.2%) |
| Renter Occupied HU | 219 ( 6.7%) |
| Vacant Housing Units | 1,565 (48.0%) |
| Median Home Value | $845,465 |
| Average Home Value | $1,044,813 |
Housing Distribution
Address Breakdown
Residential
2,597
Single Family
2,328
Multi-Family
269
Businesses
391
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CCIMLS
Mls ID: #22601044