51 Progressive AveWest BridgewaterMA02379
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderTight but positive: 51 Progressive Ave, West Bridgewater, MA, 02379 in West Bridgewater at $500,000 earns $3,259/mo in rent and nets $108/mo after the $2,248/mo payment, a 7.82% yield with limited short-term income headroom. The equity story offsets the thin monthly spread: 5% annual appreciation adds $138,141 over five years. Ziffy Mortgage underwrites this on a 1.45 DSCR without U.S. credit history. With $4,605/yr in principal paydown, total projected return reaches $196,779.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.8% | 5.0% |
| Monthly Cash Flow | $108 | $350 |
City averages based on West Bridgewater market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,259 |
| Total Monthly Debt Service | $2,952 |
| DSCR Ratio | 1.10x |
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 1925
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02379, West Bridgewater, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,816 (100%) |
| Owner Occupied HU | 2,298 (81.6%) |
| Renter Occupied HU | 425 (15.1%) |
| Vacant Housing Units | 93 ( 3.3%) |
| Median Home Value | $586,931 |
| Average Home Value | $615,472 |
Housing Distribution
Address Breakdown
Residential
2,854
Single Family
2,806
Multi-Family
48
Businesses
584
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 1925
0.42 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02379, West Bridgewater, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,816 (100%) |
| Owner Occupied HU | 2,298 (81.6%) |
| Renter Occupied HU | 425 (15.1%) |
| Vacant Housing Units | 93 ( 3.3%) |
| Median Home Value | $586,931 |
| Average Home Value | $615,472 |
Housing Distribution
Address Breakdown
Residential
2,854
Single Family
2,806
Multi-Family
48
Businesses
584
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Deric Lipski • Keller Williams Realty
Mls Name: MLS PIN
Mls ID: #73416999