18 Pleasant StCohassetMA02025
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 18 Pleasant St, Cohasset, MA, 02025 in Cohasset is capital appreciation. Rental yield 4.52%. The 4.52% gross yield at $1,130,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $312,198 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.84) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $244,619.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 5.1% |
| Monthly Cash Flow | $(2,866) | $1,200 |
City averages based on Cohasset market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,256 |
| Total Monthly Debt Service | $6,673 |
| DSCR Ratio | 0.64x |
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 1900
4,835 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02025, Cohasset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,366 (100%) |
| Owner Occupied HU | 2,526 (75.0%) |
| Renter Occupied HU | 610 (18.1%) |
| Vacant Housing Units | 230 ( 6.8%) |
| Median Home Value | $1,281,746 |
| Average Home Value | $1,340,243 |
Housing Distribution
Address Breakdown
Residential
3,257
Single Family
3,142
Multi-Family
115
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 1900
4,835 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02025, Cohasset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,366 (100%) |
| Owner Occupied HU | 2,526 (75.0%) |
| Renter Occupied HU | 610 (18.1%) |
| Vacant Housing Units | 230 ( 6.8%) |
| Median Home Value | $1,281,746 |
| Average Home Value | $1,340,243 |
Housing Distribution
Address Breakdown
Residential
3,257
Single Family
3,142
Multi-Family
115
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Bill Good Team • Compass
Mls Name: MLS PIN
Mls ID: #73435168