18 Hearthstone DrMedfieldMA02052
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeReliable, bankable, and well-priced, 18 Hearthstone Dr, Medfield, MA, 02052 in Medfield delivers $6,510/mo in gross rent and $1,306/mo in net monthly income at a $797,400 entry. The 9.8% yield and 1.82 DSCR make it a clean candidate for Ziffy Mortgage's DSCR loan; no W-2s or U.S. credit history required. With 5% annual appreciation projecting $220,307 over five years and $7,344/yr in equity from loan paydown, total projected return is $387,545.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.8% | 5.2% |
| Monthly Cash Flow | $1,306 | $900 |
City averages based on Medfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,510 |
| Total Monthly Debt Service | $4,887 |
| DSCR Ratio | 1.33x |
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 1970
1.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02052, Medfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,623 (100%) |
| Owner Occupied HU | 3,931 (85.0%) |
| Renter Occupied HU | 623 (13.5%) |
| Vacant Housing Units | 69 ( 1.5%) |
| Median Home Value | $925,479 |
| Average Home Value | $1,012,392 |
Housing Distribution
Address Breakdown
Residential
4,542
Single Family
4,291
Multi-Family
251
Businesses
410
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 1970
1.41 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02052, Medfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,623 (100%) |
| Owner Occupied HU | 3,931 (85.0%) |
| Renter Occupied HU | 623 (13.5%) |
| Vacant Housing Units | 69 ( 1.5%) |
| Median Home Value | $925,479 |
| Average Home Value | $1,012,392 |
Housing Distribution
Address Breakdown
Residential
4,542
Single Family
4,291
Multi-Family
251
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Justin Manning • JJManning Auctioneers
Mls Name: My State MLS
Mls ID: #11579248