25 Main Street #3MarionMA02738
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 25 Main Street #3, Marion, MA, 02738 in Marion. Rental yield 4.59%. At $825,000 with 4.59% gross yield, current distributions are modest, but the 5% appreciation rate projects $227,932 in new equity by year five, complemented by $7,598/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.85) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $181,664.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 5.0% |
| Monthly Cash Flow | $(2,264) | $350 |
City averages based on Marion market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,155 |
| Total Monthly Debt Service | $4,872 |
| DSCR Ratio | 0.65x |
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.
Condo
Built in 1815
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02738, Marion, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,841 (100%) |
| Owner Occupied HU | 1,788 (62.9%) |
| Renter Occupied HU | 444 (15.6%) |
| Vacant Housing Units | 609 (21.4%) |
| Median Home Value | $742,372 |
| Average Home Value | $952,734 |
Housing Distribution
Address Breakdown
Residential
2,217
Single Family
2,142
Multi-Family
75
Businesses
224
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
Condo
Built in 1815
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02738, Marion, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,841 (100%) |
| Owner Occupied HU | 1,788 (62.9%) |
| Renter Occupied HU | 444 (15.6%) |
| Vacant Housing Units | 609 (21.4%) |
| Median Home Value | $742,372 |
| Average Home Value | $952,734 |
Housing Distribution
Address Breakdown
Residential
2,217
Single Family
2,142
Multi-Family
75
Businesses
224
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CCIMLS
Mls ID: #22600564