4 Walnut StBrookfieldMA01506
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 4 Walnut St, Brookfield, MA, 01506 in Brookfield hard to pass up. The 10.27% gross yield on a $364,000 purchase results in $3,115/mo in rent and $821/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (1.90). Annual cash flow of $9,852, five-year appreciation of $100,566, and $3,352/yr in equity build-up combine for a projected total cumulative return of $191,048.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.0% |
| Monthly Cash Flow | $821 | $350 |
City averages based on Brookfield market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,115 |
| Total Monthly Debt Service | $2,149 |
| DSCR Ratio | 1.45x |
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 1900
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01506, Brookfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,595 (100%) |
| Owner Occupied HU | 1,258 (78.9%) |
| Renter Occupied HU | 252 (15.8%) |
| Vacant Housing Units | 85 ( 5.3%) |
| Median Home Value | $431,048 |
| Average Home Value | $497,824 |
Housing Distribution
Address Breakdown
Residential
1,313
Single Family
1,094
Multi-Family
219
Businesses
61
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 1900
0.78 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01506, Brookfield, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,595 (100%) |
| Owner Occupied HU | 1,258 (78.9%) |
| Renter Occupied HU | 252 (15.8%) |
| Vacant Housing Units | 85 ( 5.3%) |
| Median Home Value | $431,048 |
| Average Home Value | $497,824 |
Housing Distribution
Address Breakdown
Residential
1,313
Single Family
1,094
Multi-Family
219
Businesses
61
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua Hoffsommer • ERA Key Realty Services- Auburn
Mls Name: MLS PIN
Mls ID: #73407969