49 John Mason RdSouthwickMA01077
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 49 John Mason Rd, Southwick, MA, 01077 in Southwick earns a 9.33% gross yield at $465,000. Rent of $3,614/mo nets $684/mo after the $2,091/mo mortgage. The 1.73 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $128,471 and $4,283/yr in equity accumulation project a total cumulative return of $220,542.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.3% | 7.0% |
| Monthly Cash Flow | $684 | $800 |
City averages based on Southwick 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 | $3,614 |
| Total Monthly Debt Service | $2,746 |
| DSCR Ratio | 1.32x |
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 2008
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01077, Southwick, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,317 (100%) |
| Owner Occupied HU | 3,288 (76.2%) |
| Renter Occupied HU | 727 (16.8%) |
| Vacant Housing Units | 302 ( 7.0%) |
| Median Home Value | $461,010 |
| Average Home Value | $484,192 |
Housing Distribution
Address Breakdown
Residential
3,882
Single Family
3,492
Multi-Family
390
Businesses
330
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 2008
1.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01077, Southwick, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,317 (100%) |
| Owner Occupied HU | 3,288 (76.2%) |
| Renter Occupied HU | 727 (16.8%) |
| Vacant Housing Units | 302 ( 7.0%) |
| Median Home Value | $461,010 |
| Average Home Value | $484,192 |
Housing Distribution
Address Breakdown
Residential
3,882
Single Family
3,492
Multi-Family
390
Businesses
330
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kelley & Katzer Team • Kelley & Katzer Real Estate, LLC
Mls Name: MLS PIN
Mls ID: #73402697