192 Pond RdWellesleyMA02482
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestment property for sale in Wellesley at 192 Pond Rd, Wellesley, MA, 02482 projects strong ROI of 0.16%. Rental yield 1.21%. With 5% annual appreciation, the property builds $1,545,795 in value over five years. Equity growth combined delivers a projected five-year ROI of 13.78%, translating into $217,780 in total cumulative return on $1,580,588 invested capital. You can finance this property with Ziffy Mortgage’s DSCR loan, which leverages the property’s income for qualification rather than your personal income.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 1.2% | 4.2% |
| Monthly Cash Flow | $(29,627) | $1,200 |
City averages based on Wellesley market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,638 |
| Total Monthly Debt Service | $33,038 |
| DSCR Ratio | 0.17x |
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 2022
0.94 Acres lot
$N/A/sqft
No HOA
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 2022
0.94 Acres lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Melissa Dailey • Coldwell Banker Realty - Wellesley
Mls Name: MLS PIN
Mls ID: #73450213