528 Elm RdWalpoleMA02081
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowDay-one income is the story at 528 Elm Rd, Walpole, MA, 02081 in Walpole. Priced at $455,000, it generates $4,786/mo in gross rent and $1,683/mo in net monthly cash flow, a 12.62% yield that comfortably supports the 2.34 DSCR needed for Ziffy Mortgage's no-W2 DSCR mortgage. Projected annual cash flow: $20,197. Five-year appreciation: $125,708. Equity from principal paydown: $4,191/yr. Total projected cumulative return: $282,130.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 12.6% | 5.0% |
| Monthly Cash Flow | $1,683 | $1,200 |
City averages based on Walpole market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,786 |
| Total Monthly Debt Service | $2,921 |
| DSCR Ratio | 1.64x |
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 1900
2.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02081, Walpole, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,318 (100%) |
| Owner Occupied HU | 6,070 (73.0%) |
| Renter Occupied HU | 1,694 (20.4%) |
| Vacant Housing Units | 554 ( 6.7%) |
| Median Home Value | $756,290 |
| Average Home Value | $818,774 |
Housing Distribution
Address Breakdown
Residential
7,865
Single Family
6,490
Multi-Family
1,375
Businesses
837
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 1900
2.20 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02081, Walpole, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,318 (100%) |
| Owner Occupied HU | 6,070 (73.0%) |
| Renter Occupied HU | 1,694 (20.4%) |
| Vacant Housing Units | 554 ( 6.7%) |
| Median Home Value | $756,290 |
| Average Home Value | $818,774 |
Housing Distribution
Address Breakdown
Residential
7,865
Single Family
6,490
Multi-Family
1,375
Businesses
837
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices