53 Regal StHollistonMA01746
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, 53 Regal St, Holliston, MA, 01746 in Holliston earns a 9.35% gross yield at $599,900. Rent of $4,676/mo nets $895/mo after the $2,698/mo mortgage. The 1.73 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $165,741 and $5,525/yr in equity accumulation project a total cumulative return of $285,372.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.2% |
| Monthly Cash Flow | $895 | $1,200 |
City averages based on Holliston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,676 |
| Total Monthly Debt Service | $3,542 |
| DSCR Ratio | 1.32x |
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 1957
0.41 Acres 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
Single Family
Built in 1957
0.41 Acres 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: #73485862