40 Emilia DrUxbridgeMA01569
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderInvestors who value predictability will appreciate 40 Emilia Dr, Uxbridge, MA, 01569 in Uxbridge. At $650,000 it earns $4,320/mo in rent and distributes $223/mo to the owner after the $2,923/mo payment, a consistent 7.98% yield. DSCR 1.48 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $179,583 in value; $5,987/yr in principal paydown compounds ownership stake. Total projected return: $261,155.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8% | 5.0% |
| Monthly Cash Flow | $223 | $500 |
City averages based on Uxbridge market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,320 |
| Total Monthly Debt Service | $3,838 |
| DSCR Ratio | 1.13x |
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 1995
6.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01569, Uxbridge, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,025 (100%) |
| Owner Occupied HU | 4,750 (78.8%) |
| Renter Occupied HU | 1,100 (18.3%) |
| Vacant Housing Units | 175 ( 2.9%) |
| Median Home Value | $498,890 |
| Average Home Value | $542,844 |
Housing Distribution
Address Breakdown
Residential
5,631
Single Family
5,335
Multi-Family
296
Businesses
363
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 1995
6.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01569, Uxbridge, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,025 (100%) |
| Owner Occupied HU | 4,750 (78.8%) |
| Renter Occupied HU | 1,100 (18.3%) |
| Vacant Housing Units | 175 ( 2.9%) |
| Median Home Value | $498,890 |
| Average Home Value | $542,844 |
Housing Distribution
Address Breakdown
Residential
5,631
Single Family
5,335
Multi-Family
296
Businesses
363
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73488563