187 Route 20ChesterMA01011
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 187 Route 20, Chester, MA, 01011 in Chester. Priced at $234,900, it generates $2,148/mo in gross rent and $667/mo in net monthly cash flow, a 10.97% yield that comfortably supports the 2.03 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $8,010. Five-year appreciation: $64,899. Equity from principal paydown: $2,163/yr. Total projected cumulative return: $132,203.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11% | 6.0% |
| Monthly Cash Flow | $667 | $850 |
City averages based on Chester market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,148 |
| Total Monthly Debt Service | $1,387 |
| DSCR Ratio | 1.55x |
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 1900
3,485 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01011, Chester, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 650 (100%) |
| Owner Occupied HU | 462 (71.1%) |
| Renter Occupied HU | 77 (11.8%) |
| Vacant Housing Units | 111 (17.1%) |
| Median Home Value | $406,250 |
| Average Home Value | $474,264 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
431
Multi-Family
13
Businesses
40
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
3,485 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01011, Chester, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 650 (100%) |
| Owner Occupied HU | 462 (71.1%) |
| Renter Occupied HU | 77 (11.8%) |
| Vacant Housing Units | 111 (17.1%) |
| Median Home Value | $406,250 |
| Average Home Value | $474,264 |
Housing Distribution
Address Breakdown
Residential
444
Single Family
431
Multi-Family
13
Businesses
40
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Timothy Coughlen • Park Square Realty
Mls Name: MLS PIN
Mls ID: #73455872