21 Merrimac Way Unit DTyngsboroMA01879
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt $474,900, 21 Merrimac Way Unit D, Tyngsboro, MA, 01879 in Tyngsboro generates $3,382/mo in rent (8.54% yield) but nets only $14/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.58) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $131,206. Total projected return: $205,397.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.5% | 5.0% |
| Monthly Cash Flow | $14 | $350 |
City averages based on Tyngsboro market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,382 |
| Total Monthly Debt Service | $2,804 |
| DSCR Ratio | 1.21x |
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.
Townhouse
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01879, Tyngsboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,829 (81.2%) |
| Renter Occupied HU | 710 (15.1%) |
| Vacant Housing Units | 177 ( 3.8%) |
| Median Home Value | $628,150 |
| Average Home Value | $706,772 |
Housing Distribution
Address Breakdown
Residential
4,688
Single Family
3,916
Multi-Family
772
Businesses
473
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
Townhouse
Built in 2006
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01879, Tyngsboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,716 (100%) |
| Owner Occupied HU | 3,829 (81.2%) |
| Renter Occupied HU | 710 (15.1%) |
| Vacant Housing Units | 177 ( 3.8%) |
| Median Home Value | $628,150 |
| Average Home Value | $706,772 |
Housing Distribution
Address Breakdown
Residential
4,688
Single Family
3,916
Multi-Family
772
Businesses
473
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Rebecca Koulalis • Redfin Corp.
Mls Name: MLS PIN
Mls ID: #73478611