31 Brookwood DrWestportMA02790
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 31 Brookwood Dr, Westport, MA, 02790 in Westport. At $485,000 it earns $3,320/mo in rent and distributes $264/mo to the owner after the $2,181/mo payment, a consistent 8.22% yield. DSCR 1.52 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $133,997 in value; $4,467/yr in principal paydown compounds ownership stake. Total projected return: $201,057.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.2% |
| Monthly Cash Flow | $264 | $450 |
City averages based on Westport market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,320 |
| Total Monthly Debt Service | $2,864 |
| DSCR Ratio | 1.16x |
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 1975
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02790, Westport, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,021 (100%) |
| Owner Occupied HU | 5,832 (72.7%) |
| Renter Occupied HU | 1,211 (15.1%) |
| Vacant Housing Units | 978 (12.2%) |
| Median Home Value | $612,765 |
| Average Home Value | $660,319 |
Housing Distribution
Address Breakdown
Residential
7,140
Single Family
6,971
Multi-Family
169
Businesses
619
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 1975
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02790, Westport, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,021 (100%) |
| Owner Occupied HU | 5,832 (72.7%) |
| Renter Occupied HU | 1,211 (15.1%) |
| Vacant Housing Units | 978 (12.2%) |
| Median Home Value | $612,765 |
| Average Home Value | $660,319 |
Housing Distribution
Address Breakdown
Residential
7,140
Single Family
6,971
Multi-Family
169
Businesses
619
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A