50 Pinecrest Vlg Unit 50HopkintonMA01748
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow50 Pinecrest Vlg Unit 50, Hopkinton, MA, 01748 in Hopkinton is a top-tier cash-flow asset. At $449,900 it produces $3,806/mo in rent and $505/mo in net monthly income, a 10.15% gross rental yield. The DSCR of 1.88 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $6,057. Five-year appreciation adds $124,299, driving a total cumulative return of $233,283.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.2% | 4.5% |
| Monthly Cash Flow | $505 | $600 |
City averages based on Hopkinton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,806 |
| Total Monthly Debt Service | $2,657 |
| DSCR Ratio | 1.43x |
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.
Townhouse
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01748, Hopkinton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,908 (100%) |
| Owner Occupied HU | 5,510 (79.8%) |
| Renter Occupied HU | 1,127 (16.3%) |
| Vacant Housing Units | 271 ( 3.9%) |
| Median Home Value | $865,118 |
| Average Home Value | $944,601 |
Housing Distribution
Address Breakdown
Residential
7,020
Single Family
6,580
Multi-Family
440
Businesses
564
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
Townhouse
Built in 1996
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01748, Hopkinton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,908 (100%) |
| Owner Occupied HU | 5,510 (79.8%) |
| Renter Occupied HU | 1,127 (16.3%) |
| Vacant Housing Units | 271 ( 3.9%) |
| Median Home Value | $865,118 |
| Average Home Value | $944,601 |
Housing Distribution
Address Breakdown
Residential
7,020
Single Family
6,580
Multi-Family
440
Businesses
564
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Joshua Shalin • ERA Key Realty Services-Bay State Group
Mls Name: MLS PIN
Mls ID: #73475160