32 Pimlico Pond RoadForestdaleMA02644
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayNot all U.S. investment properties are valued for current income. 32 Pimlico Pond Road, Forestdale, MA, 02644 in Forestdale at $1,160,000, 4.58% gross yield, is a market-growth asset. Rental yield 4.58%. The $4,427/mo rent partially funds the $5,216/mo debt service; the core return is the 5%/yr price growth projected to add $320,487 over five years. Ziffy Mortgage's DSCR mortgage (0.85) provides financing for foreign nationals without domestic income checks. A 30–35% down payment often produces the cleanest coverage for low-yield properties. Total five-year return: $254,842.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.6% | 5.8% |
| Monthly Cash Flow | $(2,884) | $450 |
City averages based on Forestdale market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,427 |
| Total Monthly Debt Service | $6,850 |
| 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.
Single Family
Built in 2001
0.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02644, Forestdale, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,593 (100%) |
| Owner Occupied HU | 1,314 (82.5%) |
| Renter Occupied HU | 163 (10.2%) |
| Vacant Housing Units | 116 ( 7.3%) |
| Median Home Value | $567,174 |
| Average Home Value | $588,387 |
Housing Distribution
Address Breakdown
Residential
1,401
Single Family
1,401
Multi-Family
0
Businesses
176
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 2001
0.99 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02644, Forestdale, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,593 (100%) |
| Owner Occupied HU | 1,314 (82.5%) |
| Renter Occupied HU | 163 (10.2%) |
| Vacant Housing Units | 116 ( 7.3%) |
| Median Home Value | $567,174 |
| Average Home Value | $588,387 |
Housing Distribution
Address Breakdown
Residential
1,401
Single Family
1,401
Multi-Family
0
Businesses
176
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CCIMLS
Mls ID: #22600338