211 Roosevelt RdWeymouthMA02188
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 211 Roosevelt Rd, Weymouth, MA, 02188 in Weymouth. Priced at $525,000, it generates $4,462/mo in gross rent and $1,153/mo in net monthly cash flow, a 10.2% yield that comfortably supports the 1.89 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $13,831. Five-year appreciation: $145,048. Equity from principal paydown: $4,835/yr. Total projected cumulative return: $273,520.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 4.8% |
| Monthly Cash Flow | $1,153 | $1,850 |
City averages based on Weymouth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,462 |
| Total Monthly Debt Service | $3,100 |
| DSCR Ratio | 1.44x |
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 1928
6,830 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02188, Weymouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,367 (100%) |
| Owner Occupied HU | 3,833 (52.0%) |
| Renter Occupied HU | 3,193 (43.3%) |
| Vacant Housing Units | 341 ( 4.6%) |
| Median Home Value | $580,415 |
| Average Home Value | $600,982 |
Housing Distribution
Address Breakdown
Residential
6,888
Single Family
4,380
Multi-Family
2,508
Businesses
429
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 1928
6,830 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02188, Weymouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,367 (100%) |
| Owner Occupied HU | 3,833 (52.0%) |
| Renter Occupied HU | 3,193 (43.3%) |
| Vacant Housing Units | 341 ( 4.6%) |
| Median Home Value | $580,415 |
| Average Home Value | $600,982 |
Housing Distribution
Address Breakdown
Residential
6,888
Single Family
4,380
Multi-Family
2,508
Businesses
429
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Janice Gilpin • Keller Williams Boston MetroWest
Mls Name: MLS PIN
Mls ID: #73479206