18-18B Pilgrim Dr #24WestfordMA01886
INVESTMENT ANALYSIS
Investment Verdict
Income-ProducingFor first-time U.S. investors or those diversifying conservatively, 18-18B Pilgrim Dr #24, Westford, MA, 01886 in Westford offers a clean, manageable entry. Rental yield 6.4%. DSCR 1.19 qualifies for Ziffy Mortgage's no-W2 mortgage for non-U.S. residents. Long-term: 5% annual appreciation projects $165,216 in additional property value over five years, with $5,508/yr in principal equity building ownership stake. Total projected cumulative return: $189,792.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6.4% | 5.1% |
| Monthly Cash Flow | $(1,259) | $600 |
City averages based on Westford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,190 |
| Total Monthly Debt Service | $3,531 |
| DSCR Ratio | 0.90x |
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 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01886, Westford, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,948 (100%) |
| Owner Occupied HU | 7,565 (76.0%) |
| Renter Occupied HU | 1,637 (16.5%) |
| Vacant Housing Units | 746 ( 7.5%) |
| Median Home Value | $821,190 |
| Average Home Value | $852,891 |
Housing Distribution
Address Breakdown
Residential
9,010
Single Family
8,219
Multi-Family
791
Businesses
890
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 1983
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01886, Westford, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 9,948 (100%) |
| Owner Occupied HU | 7,565 (76.0%) |
| Renter Occupied HU | 1,637 (16.5%) |
| Vacant Housing Units | 746 ( 7.5%) |
| Median Home Value | $821,190 |
| Average Home Value | $852,891 |
Housing Distribution
Address Breakdown
Residential
9,010
Single Family
8,219
Multi-Family
791
Businesses
890
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kim Patenaude and Rory Fivek Real Estate Group • Barrett Sotheby's International Realty
Mls Name: MLS PIN
Mls ID: #73478448