43 Flagg Rd #200SouthboroughMA01772
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 43 Flagg Rd #200, Southborough, MA, 01772 in Southborough. Rental yield 2.96%. At $1,000,000 with 2.96% gross yield, current distributions are modest, but the 5% appreciation rate projects $276,282 in new equity by year five, complemented by $9,210/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.55) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $133,086.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 3% | 5.0% |
| Monthly Cash Flow | $(3,832) | $500 |
City averages based on Southborough market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,471 |
| Total Monthly Debt Service | $5,905 |
| DSCR Ratio | 0.42x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Apartment
Built in 1988
3 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01772, Southborough, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,684 (100%) |
| Owner Occupied HU | 3,075 (83.5%) |
| Renter Occupied HU | 498 (13.5%) |
| Vacant Housing Units | 111 ( 3.0%) |
| Median Home Value | $847,639 |
| Average Home Value | $898,938 |
Housing Distribution
Address Breakdown
Residential
3,479
Single Family
3,328
Multi-Family
151
Businesses
370
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
Apartment
Built in 1988
3 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01772, Southborough, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,684 (100%) |
| Owner Occupied HU | 3,075 (83.5%) |
| Renter Occupied HU | 498 (13.5%) |
| Vacant Housing Units | 111 ( 3.0%) |
| Median Home Value | $847,639 |
| Average Home Value | $898,938 |
Housing Distribution
Address Breakdown
Residential
3,479
Single Family
3,328
Multi-Family
151
Businesses
370
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A