69B Spofford Rd #BBoxfordMA01921
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.99% gross rental yield, 69B Spofford Rd #B, Boxford, MA, 01921 in Boxford is priced for capital growth, not immediate cash flow. The $1,301,200 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $359,498 by year five, with $11,984/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.11) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $384,512.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 6% | 5.1% |
| Monthly Cash Flow | $(1,702) | $7,500 |
City averages based on Boxford market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,499 |
| Total Monthly Debt Service | $7,684 |
| DSCR Ratio | 0.85x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 1998
6.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01921, Boxford, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,825 (100%) |
| Owner Occupied HU | 2,645 (93.6%) |
| Renter Occupied HU | 112 ( 4.0%) |
| Vacant Housing Units | 68 ( 2.4%) |
| Median Home Value | $926,506 |
| Average Home Value | $1,012,037 |
Housing Distribution
Address Breakdown
Residential
2,747
Single Family
2,622
Multi-Family
125
Businesses
99
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 1998
6.65 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01921, Boxford, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,825 (100%) |
| Owner Occupied HU | 2,645 (93.6%) |
| Renter Occupied HU | 112 ( 4.0%) |
| Vacant Housing Units | 68 ( 2.4%) |
| Median Home Value | $926,506 |
| Average Home Value | $1,012,037 |
Housing Distribution
Address Breakdown
Residential
2,747
Single Family
2,622
Multi-Family
125
Businesses
99
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: William Raveis Real Estate, Mortgage & Insurance
Mls Provider:
Mls ID: #73389218