400 Boston RdSuttonMA01590
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Sutton rentals match the income profile of 400 Boston Rd, Sutton, MA, 01590. Listed at $775,000, gross rent is $6,912/mo and net cash flow is $2,027/mo, a 10.7% yield well above national averages. DSCR 1.88 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $214,118 by year five with $6,497/yr in annual principal reduction, projecting $410,134 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.7% | 5.1% |
| Monthly Cash Flow | $2,027 | $250 |
City averages based on Sutton 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 | $6,912 |
| Total Monthly Debt Service | $4,765 |
| 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 6.5% rate / 30-yr fixed, 25% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Single Family
Built in 1950
0.43 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01590, Sutton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,641 (100%) |
| Owner Occupied HU | 3,176 (87.2%) |
| Renter Occupied HU | 331 ( 9.1%) |
| Vacant Housing Units | 134 ( 3.7%) |
| Median Home Value | $629,731 |
| Average Home Value | $650,338 |
Housing Distribution
Address Breakdown
Residential
3,427
Single Family
3,427
Multi-Family
0
Businesses
271
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
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73573902
