189 Pine View TerraceWest WarehamMA02576
INVESTMENT ANALYSIS
Investment Verdict
Solid Income189 Pine View Terrace, West Wareham, MA, 02576 in West Wareham earns a respectable 8.39% gross yield at $250,000, but after the $1,124/mo mortgage the net cash flow is $172/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.56) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $69,070 over five years, making equity the dominant return driver. Total projected return: $106,021.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 7.5% |
| Monthly Cash Flow | $172 | $450 |
City averages based on West Wareham market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,748 |
| Total Monthly Debt Service | $1,476 |
| DSCR Ratio | 1.18x |
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.
Manufactured
Built in 1983
N/A 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
Manufactured
Built in 1983
N/A 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: Greg Vayneris • William Raveis Real Estate & Home Services
Mls Name: CCIMLS
Mls ID: #22505536