359 Jacobs Ladder RdBecketMA01223
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Becket rental at 359 Jacobs Ladder Rd, Becket, MA, 01223 sits in the solid-income band: 9.74% gross yield, $4,708/mo rent, $1,052/mo net after the $2,608/mo debt service, DSCR 1.81. Entry price of $580,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $160,243 and $5,342/yr in principal reduction bring total cumulative return to $287,981.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 6.1% |
| Monthly Cash Flow | $1,052 | $350 |
City averages based on Becket market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,708 |
| Total Monthly Debt Service | $3,425 |
| DSCR Ratio | 1.37x |
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 1986
9.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01223, Becket, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,960 (100%) |
| Owner Occupied HU | 1,014 (51.7%) |
| Renter Occupied HU | 87 ( 4.4%) |
| Vacant Housing Units | 859 (43.8%) |
| Median Home Value | $437,898 |
| Average Home Value | $462,145 |
Housing Distribution
Address Breakdown
Residential
1,170
Single Family
1,170
Multi-Family
0
Businesses
56
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 1986
9.19 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01223, Becket, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,960 (100%) |
| Owner Occupied HU | 1,014 (51.7%) |
| Renter Occupied HU | 87 ( 4.4%) |
| Vacant Housing Units | 859 (43.8%) |
| Median Home Value | $437,898 |
| Average Home Value | $462,145 |
Housing Distribution
Address Breakdown
Residential
1,170
Single Family
1,170
Multi-Family
0
Businesses
56
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