54 Prospect StSherbornMA01770
INVESTMENT ANALYSIS
Investment Verdict
Solid Income54 Prospect St, Sherborn, MA, 01770 in Sherborn is a solid income-producing rental, 9.73% gross yield, $6,600/mo rent, $1,469/mo net cash flow on a $814,100 buy. DSCR 1.80 qualifies the property for Ziffy Mortgage's financing without personal income documentation. Five-year appreciation of $224,921 and $7,498/yr in principal reduction project a total cumulative return of $403,625.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.7% | 5.1% |
| Monthly Cash Flow | $1,469 | $500 |
City averages based on Sherborn market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,600 |
| Total Monthly Debt Service | $4,807 |
| DSCR Ratio | 1.37x |
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 1960
3.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01770, Sherborn, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,514 (100%) |
| Owner Occupied HU | 1,348 (89.0%) |
| Renter Occupied HU | 91 ( 6.0%) |
| Vacant Housing Units | 75 ( 5.0%) |
| Median Home Value | $997,535 |
| Average Home Value | $1,143,943 |
Housing Distribution
Address Breakdown
Residential
1,543
Single Family
1,495
Multi-Family
48
Businesses
133
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 1960
3.14 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01770, Sherborn, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,514 (100%) |
| Owner Occupied HU | 1,348 (89.0%) |
| Renter Occupied HU | 91 ( 6.0%) |
| Vacant Housing Units | 75 ( 5.0%) |
| Median Home Value | $997,535 |
| Average Home Value | $1,143,943 |
Housing Distribution
Address Breakdown
Residential
1,543
Single Family
1,495
Multi-Family
48
Businesses
133
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A