51 Burnap Rd APT 3HollistonMA01746
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 51 Burnap Rd APT 3, Holliston, MA, 01746 in Holliston. Priced at $279,900, it generates $2,634/mo in gross rent and $620/mo in net monthly cash flow, a 11.29% yield that comfortably supports the 2.09 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $7,438. Five-year appreciation: $77,331. Equity from principal paydown: $2,578/yr. Total projected cumulative return: $162,232.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 5.2% |
| Monthly Cash Flow | $620 | $1,200 |
City averages based on Holliston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,634 |
| Total Monthly Debt Service | $1,653 |
| DSCR Ratio | 1.59x |
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 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01746, Holliston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,629 (100%) |
| Owner Occupied HU | 4,798 (85.2%) |
| Renter Occupied HU | 655 (11.6%) |
| Vacant Housing Units | 176 ( 3.1%) |
| Median Home Value | $713,918 |
| Average Home Value | $779,245 |
Housing Distribution
Address Breakdown
Residential
5,590
Single Family
5,266
Multi-Family
324
Businesses
585
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 1965
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01746, Holliston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,629 (100%) |
| Owner Occupied HU | 4,798 (85.2%) |
| Renter Occupied HU | 655 (11.6%) |
| Vacant Housing Units | 176 ( 3.1%) |
| Median Home Value | $713,918 |
| Average Home Value | $779,245 |
Housing Distribution
Address Breakdown
Residential
5,590
Single Family
5,266
Multi-Family
324
Businesses
585
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73485012