18 Blackmore Pond RdWest WarehamMA02576
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 18 Blackmore Pond Rd, West Wareham, MA, 02576 in West Wareham. At $599,900 it earns $4,831/mo in rent and distributes $1,050/mo to the owner after the $2,698/mo payment, a consistent 9.66% yield. DSCR 1.79 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $165,741 in value; $5,525/yr in principal paydown compounds ownership stake. Total projected return: $295,344.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 7.5% |
| Monthly Cash Flow | $1,050 | $450 |
City averages based on West Wareham market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,831 |
| Total Monthly Debt Service | $3,542 |
| DSCR Ratio | 1.36x |
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 2014
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02576, West Wareham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,971 (100%) |
| Owner Occupied HU | 1,568 (79.6%) |
| Renter Occupied HU | 253 (12.8%) |
| Vacant Housing Units | 150 ( 7.6%) |
| Median Home Value | $418,234 |
| Average Home Value | $433,565 |
Housing Distribution
Address Breakdown
Residential
1,801
Single Family
1,800
Multi-Family
1
Businesses
164
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 2014
1.39 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02576, West Wareham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,971 (100%) |
| Owner Occupied HU | 1,568 (79.6%) |
| Renter Occupied HU | 253 (12.8%) |
| Vacant Housing Units | 150 ( 7.6%) |
| Median Home Value | $418,234 |
| Average Home Value | $433,565 |
Housing Distribution
Address Breakdown
Residential
1,801
Single Family
1,800
Multi-Family
1
Businesses
164
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Laura Sprowl • Cape Landing Real Estate
Mls Name: MLS PIN
Mls ID: #73410489