28 Apthorp StQuincyMA02170
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity Builder28 Apthorp St, Quincy, MA, 02170 in Quincy is a stable, well-positioned rental at $689,000. Rental yield 7.04%. DSCR 1.30 qualifies for Ziffy Mortgage's DSCR mortgage without U.S. income documentation. Over five years, 5% appreciation adds $190,358 in value and $6,346/yr in principal paydown builds equity, a total projected return of $242,258.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7% | 5.1% |
| Monthly Cash Flow | $(301) | $850 |
City averages based on Quincy market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,042 |
| Total Monthly Debt Service | $4,069 |
| DSCR Ratio | 0.99x |
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.
Single Family
Built in 1920
5,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02170, Quincy, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,943 (100%) |
| Owner Occupied HU | 4,085 (51.4%) |
| Renter Occupied HU | 3,544 (44.6%) |
| Vacant Housing Units | 314 ( 4.0%) |
| Median Home Value | $701,352 |
| Average Home Value | $792,440 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
5,807
Multi-Family
2,073
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 1920
5,018 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02170, Quincy, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,943 (100%) |
| Owner Occupied HU | 4,085 (51.4%) |
| Renter Occupied HU | 3,544 (44.6%) |
| Vacant Housing Units | 314 ( 4.0%) |
| Median Home Value | $701,352 |
| Average Home Value | $792,440 |
Housing Distribution
Address Breakdown
Residential
7,880
Single Family
5,807
Multi-Family
2,073
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Grace Hui • Keller Williams Realty
Mls Name: MLS PIN
Mls ID: #73477943