38 Tarbell St Unit 1DPepperellMA01463
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow38 Tarbell St Unit 1D, Pepperell, MA, 01463 in Pepperell is a top-tier cash-flow asset. At $369,000 it produces $3,554/mo in rent and $723/mo in net monthly income, a 11.56% gross rental yield. The DSCR of 2.14 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $8,672. Five-year appreciation adds $101,948, driving a total cumulative return of $219,174.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.0% |
| Monthly Cash Flow | $723 | $400 |
City averages based on Pepperell market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,554 |
| Total Monthly Debt Service | $2,179 |
| DSCR Ratio | 1.63x |
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 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01463, Pepperell, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,625 (100%) |
| Owner Occupied HU | 3,587 (77.6%) |
| Renter Occupied HU | 873 (18.9%) |
| Vacant Housing Units | 165 ( 3.6%) |
| Median Home Value | $568,679 |
| Average Home Value | $614,902 |
Housing Distribution
Address Breakdown
Residential
4,402
Single Family
4,339
Multi-Family
63
Businesses
272
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 2004
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01463, Pepperell, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,625 (100%) |
| Owner Occupied HU | 3,587 (77.6%) |
| Renter Occupied HU | 873 (18.9%) |
| Vacant Housing Units | 165 ( 3.6%) |
| Median Home Value | $568,679 |
| Average Home Value | $614,902 |
Housing Distribution
Address Breakdown
Residential
4,402
Single Family
4,339
Multi-Family
63
Businesses
272
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Blood Team • Keller Williams Realty - Merrimack
Mls Name: MLS PIN
Mls ID: #73470576