3 Arborwood Dr #3BurlingtonMA01803
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 4.93% gross rental yield, 3 Arborwood Dr #3, Burlington, MA, 01803 in Burlington is priced for capital growth, not immediate cash flow. The $879,999 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $243,128 by year five, with $8,105/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.91) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $209,637.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.9% | 5.5% |
| Monthly Cash Flow | $(2,476) | $550 |
City averages based on Burlington market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,612 |
| Total Monthly Debt Service | $5,196 |
| DSCR Ratio | 0.70x |
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.
Townhouse
Built in 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01803, Burlington, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,547 (100%) |
| Owner Occupied HU | 6,770 (64.2%) |
| Renter Occupied HU | 3,318 (31.5%) |
| Vacant Housing Units | 459 ( 4.4%) |
| Median Home Value | $779,361 |
| Average Home Value | $831,582 |
Housing Distribution
Address Breakdown
Residential
10,308
Single Family
7,110
Multi-Family
3,198
Businesses
1,651
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 1987
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01803, Burlington, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,547 (100%) |
| Owner Occupied HU | 6,770 (64.2%) |
| Renter Occupied HU | 3,318 (31.5%) |
| Vacant Housing Units | 459 ( 4.4%) |
| Median Home Value | $779,361 |
| Average Home Value | $831,582 |
Housing Distribution
Address Breakdown
Residential
10,308
Single Family
7,110
Multi-Family
3,198
Businesses
1,651
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Joanna Schlansky Residential Team • Elite Realty Experts, LLC
Mls Name: MLS PIN
Mls ID: #73471792