20 School StRehobothMA02769
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 20 School St, Rehoboth, MA, 02769 in Rehoboth earns a 8.78% gross yield at $600,000. Rent of $4,390/mo nets $608/mo after the $2,698/mo mortgage. The 1.63 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $165,769 and $5,526/yr in equity accumulation project a total cumulative return of $266,948.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.8% | 5.2% |
| Monthly Cash Flow | $608 | $1,400 |
City averages based on Rehoboth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,390 |
| Total Monthly Debt Service | $3,543 |
| DSCR Ratio | 1.24x |
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 1850
3.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02769, Rehoboth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,812 (100%) |
| Owner Occupied HU | 4,216 (87.6%) |
| Renter Occupied HU | 463 ( 9.6%) |
| Vacant Housing Units | 133 ( 2.8%) |
| Median Home Value | $632,538 |
| Average Home Value | $667,740 |
Housing Distribution
Address Breakdown
Residential
4,681
Single Family
4,681
Multi-Family
0
Businesses
330
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 1850
3.33 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02769, Rehoboth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,812 (100%) |
| Owner Occupied HU | 4,216 (87.6%) |
| Renter Occupied HU | 463 ( 9.6%) |
| Vacant Housing Units | 133 ( 2.8%) |
| Median Home Value | $632,538 |
| Average Home Value | $667,740 |
Housing Distribution
Address Breakdown
Residential
4,681
Single Family
4,681
Multi-Family
0
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alysandra Nemeth • Redfin Corp.
Mls Name: MLS PIN
Mls ID: #73368699