54 Broad Reach Unit 104WeymouthMA02191
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThe headline number at 54 Broad Reach Unit 104, Weymouth, MA, 02191 in Weymouth is the 1.70 coverage ratio: rent of $3,444/mo versus a $2,023/mo debt payment on a $450,000 property. Rental yield 9.18%. That margin is what gives Ziffy Mortgage's DSCR loan the coverage it needs for a clean, fast approval, no W-2s, no U.S. residency. Appreciation at 5%/yr projects $124,327 by year five, with $4,145/yr in equity from paydown. Total projected cumulative return: $210,024.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.2% | 4.8% |
| Monthly Cash Flow | $(199) | $1,850 |
City averages based on Weymouth market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,444 |
| Total Monthly Debt Service | $2,657 |
| DSCR Ratio | 1.30x |
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 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02191, Weymouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,733 (100%) |
| Owner Occupied HU | 2,875 (77.0%) |
| Renter Occupied HU | 708 (19.0%) |
| Vacant Housing Units | 150 ( 4.0%) |
| Median Home Value | $638,103 |
| Average Home Value | $675,126 |
Housing Distribution
Address Breakdown
Residential
3,686
Single Family
3,011
Multi-Family
675
Businesses
163
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 1988
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02191, Weymouth, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,733 (100%) |
| Owner Occupied HU | 2,875 (77.0%) |
| Renter Occupied HU | 708 (19.0%) |
| Vacant Housing Units | 150 ( 4.0%) |
| Median Home Value | $638,103 |
| Average Home Value | $675,126 |
Housing Distribution
Address Breakdown
Residential
3,686
Single Family
3,011
Multi-Family
675
Businesses
163
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Juli Ford Group • eXp Realty
Mls Name: MLS PIN
Mls ID: #73474470