405 Asbury StSouth HamiltonMA01982
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe income profile at 405 Asbury St, South Hamilton, MA, 01982 in South Hamilton is straightforward: $799,000 in, $5,534/mo in rent, $498/mo out after debt service. The 8.31% gross yield and 1.54 DSCR make this exactly the kind of asset Ziffy Mortgage finances for non-U.S. residents without income documentation. Appreciation at 5%/yr adds $220,749 by year five. With $7,359/yr in principal equity, the total cumulative return is projected at $335,403.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.5% |
| Monthly Cash Flow | $498 | $350 |
City averages based on South Hamilton 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 | $5,534 |
| Total Monthly Debt Service | $4,718 |
| DSCR Ratio | 1.17x |
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 1956
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01982, South Hamilton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,961 (100%) |
| Owner Occupied HU | 2,322 (78.4%) |
| Renter Occupied HU | 397 (13.4%) |
| Vacant Housing Units | 242 ( 8.2%) |
| Median Home Value | $804,116 |
| Average Home Value | $886,549 |
Housing Distribution
Address Breakdown
Residential
2,698
Single Family
2,514
Multi-Family
184
Businesses
215
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 1956
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01982, South Hamilton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,961 (100%) |
| Owner Occupied HU | 2,322 (78.4%) |
| Renter Occupied HU | 397 (13.4%) |
| Vacant Housing Units | 242 ( 8.2%) |
| Median Home Value | $804,116 |
| Average Home Value | $886,549 |
Housing Distribution
Address Breakdown
Residential
2,698
Single Family
2,514
Multi-Family
184
Businesses
215
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73513891