441 Buck Island Road APT B1West YarmouthMA02673
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeAt 1.56, 441 Buck Island Road APT B1, West Yarmouth, MA, 02673 in West Yarmouth sits at the top of Ziffy Mortgage's DSCR coverage band, a significant advantage for non-U.S. buyers closing without domestic income documentation. Rental yield 8.39%. The 8.39% yield is backed by 5% annual appreciation projecting $127,642 in value gain, plus $4,255/yr in principal reduction. Total projected cumulative return: $195,929.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 5.0% |
| Monthly Cash Flow | $(122) | $350 |
City averages based on West Yarmouth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,230 |
| Total Monthly Debt Service | $2,728 |
| DSCR Ratio | 1.18x |
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.
Condo
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02673, West Yarmouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,621 (100%) |
| Owner Occupied HU | 2,979 (45.0%) |
| Renter Occupied HU | 1,080 (16.3%) |
| Vacant Housing Units | 2,562 (38.7%) |
| Median Home Value | $557,258 |
| Average Home Value | $663,189 |
Housing Distribution
Address Breakdown
Residential
5,721
Single Family
5,414
Multi-Family
307
Businesses
328
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
Condo
Built in 1982
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02673, West Yarmouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,621 (100%) |
| Owner Occupied HU | 2,979 (45.0%) |
| Renter Occupied HU | 1,080 (16.3%) |
| Vacant Housing Units | 2,562 (38.7%) |
| Median Home Value | $557,258 |
| Average Home Value | $663,189 |
Housing Distribution
Address Breakdown
Residential
5,721
Single Family
5,414
Multi-Family
307
Businesses
328
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: CCIMLS
Mls ID: #22600809