559 Great Elm Way #559ActonMA01718
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowInvestors targeting immediate dollar income will find 559 Great Elm Way #559, Acton, MA, 01718 in Acton hard to pass up. The 11.25% gross yield on a $549,900 purchase results in $5,158/mo in rent and $912/mo in net cash, well above the spread required for Ziffy Mortgage's DSCR qualification (2.09). Annual cash flow of $10,940, five-year appreciation of $151,927, and $5,065/yr in equity build-up combine for a projected total cumulative return of $317,673.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.3% | 5.0% |
| Monthly Cash Flow | $912 | $1,200 |
City averages based on Acton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,158 |
| Total Monthly Debt Service | $3,247 |
| DSCR Ratio | 1.59x |
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.
Townhouse
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01718, Village Of Nagog Woods, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 228 (100%) |
| Owner Occupied HU | 149 (65.4%) |
| Renter Occupied HU | 74 (32.5%) |
| Vacant Housing Units | 5 ( 2.2%) |
| Median Home Value | $802,989 |
| Average Home Value | $761,493 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
186
Multi-Family
90
Businesses
0
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
Townhouse
Built in 1972
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01718, Village Of Nagog Woods, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 228 (100%) |
| Owner Occupied HU | 149 (65.4%) |
| Renter Occupied HU | 74 (32.5%) |
| Vacant Housing Units | 5 ( 2.2%) |
| Median Home Value | $802,989 |
| Average Home Value | $761,493 |
Housing Distribution
Address Breakdown
Residential
276
Single Family
186
Multi-Family
90
Businesses
0
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73494283