520 Main Street APT 5AWest DennisMA02670
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow520 Main Street APT 5A, West Dennis, MA, 02670 in West Dennis earns its strong cash-flow label: 12.46% yield, $3,083/mo rent, $887/mo net income, DSCR 2.31. The $297,000 acquisition cost produces immediate returns that put this property in the top tier for U.S. income assets accessible via Ziffy Mortgage's rental-income underwriting. Long-term, 5% annual appreciation adds $82,056 by year five. Combined with $2,735/yr in principal paydown, total projected return reaches $190,743.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.5% | 6.2% |
| Monthly Cash Flow | $887 | $1,200 |
City averages based on West Dennis market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,083 |
| Total Monthly Debt Service | $1,754 |
| DSCR Ratio | 1.76x |
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 1800
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02670, West Dennis, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,302 (100%) |
| Owner Occupied HU | 569 (24.7%) |
| Renter Occupied HU | 196 ( 8.5%) |
| Vacant Housing Units | 1,537 (66.8%) |
| Median Home Value | $747,893 |
| Average Home Value | $907,579 |
Housing Distribution
Address Breakdown
Residential
1,075
Single Family
1,075
Multi-Family
0
Businesses
149
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 1800
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02670, West Dennis, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,302 (100%) |
| Owner Occupied HU | 569 (24.7%) |
| Renter Occupied HU | 196 ( 8.5%) |
| Vacant Housing Units | 1,537 (66.8%) |
| Median Home Value | $747,893 |
| Average Home Value | $907,579 |
Housing Distribution
Address Breakdown
Residential
1,075
Single Family
1,075
Multi-Family
0
Businesses
149
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Day - Logan Group • Kinlin Grover Compass
Mls Name: CCIMLS
Mls Provider:
Mls ID: #22600144