511 Tumbling Hawk UNIT 511Village Of Nagog WoodsMA01718
INVESTMENT ANALYSIS
Investment Verdict
Steady Equity BuilderAt $540,000, 511 Tumbling Hawk UNIT 511, Village Of Nagog Woods, MA, 01718 in Village Of Nagog Woods generates $3,480/mo in rent (7.73% yield) but nets only $76/mo after debt service. The spread is thin, manageable for investors comfortable with low-margin holds who are buying into the 5% annual appreciation thesis. Ziffy Mortgage's DSCR loan (1.43) allows non-U.S. residents to acquire without personal income checks. A larger down payment reduces the monthly debt load and widens the margin. Five-year appreciation: $149,192. Total projected return: $209,974.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 7.7% | 6.3% |
| Monthly Cash Flow | $76 | $650 |
City averages based on Village Of Nagog Woods market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,480 |
| Total Monthly Debt Service | $3,189 |
| DSCR Ratio | 1.09x |
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 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01718, Village Of Nagog Woods, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 228 (100%) |
| Owner Occupied HU | 149 (65.4%) |
| Renter Occupied HU | 74 (32.5%) |
| Vacant Housing Units | 5 ( 2.2%) |
| Median Home Value | $802,989 |
| Average Home Value | $761,493 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
186
Multi-Family
90
Businesses
0
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 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01718, Village Of Nagog Woods, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 228 (100%) |
| Owner Occupied HU | 149 (65.4%) |
| Renter Occupied HU | 74 (32.5%) |
| Vacant Housing Units | 5 ( 2.2%) |
| Median Home Value | $802,989 |
| Average Home Value | $761,493 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
186
Multi-Family
90
Businesses
0
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Effie Jaramillo • Century 21 North East
Mls Name: MLS PIN
Mls ID: #73428737