300 Buck Island Road APT 14FWest YarmouthMA02673
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 300 Buck Island Road APT 14F, West Yarmouth, MA, 02673 in West Yarmouth is straightforward: $435,000 in, $3,341/mo in rent, $599/mo out after debt service. The 9.22% gross yield and 1.71 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $120,182 by year five. With $4,006/yr in principal equity, the total cumulative return is projected at $203,755.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 5.0% |
| Monthly Cash Flow | $599 | $350 |
City averages based on West Yarmouth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,341 |
| Total Monthly Debt Service | $2,569 |
| DSCR Ratio | 1.30x |
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.
Townhouse
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02673, West Yarmouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,621 (100%) |
| Owner Occupied HU | 2,979 (45.0%) |
| Renter Occupied HU | 1,080 (16.3%) |
| Vacant Housing Units | 2,562 (38.7%) |
| Median Home Value | $557,258 |
| Average Home Value | $663,189 |
Housing Distribution
Address Breakdown
Residential
5,721
Single Family
5,414
Multi-Family
307
Businesses
328
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 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02673, West Yarmouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,621 (100%) |
| Owner Occupied HU | 2,979 (45.0%) |
| Renter Occupied HU | 1,080 (16.3%) |
| Vacant Housing Units | 2,562 (38.7%) |
| Median Home Value | $557,258 |
| Average Home Value | $663,189 |
Housing Distribution
Address Breakdown
Residential
5,721
Single Family
5,414
Multi-Family
307
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Andrea A Desouza • By the C Realty and Property Management
Mls Name: CCIMLS
Mls ID: #22505688