234 Tophet RdCarlisleMA01741
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 234 Tophet Rd, Carlisle, MA, 01741 in Carlisle at $799,900 earns $5,170/mo in rent and nets $128/mo after the $3,597/mo payment, a 7.76% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $220,998 over five years. Ziffy Mortgage underwrites this on a 1.44 DSCR without U.S. credit history. With $7,367/yr in principal paydown, total projected return reaches $311,974.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 5.2% |
| Monthly Cash Flow | $128 | $850 |
City averages based on Carlisle market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $5,170 |
| Total Monthly Debt Service | $4,723 |
| DSCR Ratio | 1.09x |
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 1972
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01741, Carlisle, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,827 (100%) |
| Owner Occupied HU | 1,646 (90.1%) |
| Renter Occupied HU | 131 ( 7.2%) |
| Vacant Housing Units | 50 ( 2.7%) |
| Median Home Value | $1,023,723 |
| Average Home Value | $1,154,213 |
Housing Distribution
Address Breakdown
Residential
1,822
Single Family
1,784
Multi-Family
38
Businesses
115
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 1972
2 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01741, Carlisle, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,827 (100%) |
| Owner Occupied HU | 1,646 (90.1%) |
| Renter Occupied HU | 131 ( 7.2%) |
| Vacant Housing Units | 50 ( 2.7%) |
| Median Home Value | $1,023,723 |
| Average Home Value | $1,154,213 |
Housing Distribution
Address Breakdown
Residential
1,822
Single Family
1,784
Multi-Family
38
Businesses
115
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73513835