7 Pine Hill RdGraftonMA01560
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 7 Pine Hill Rd, Grafton, MA, 01560 in Grafton speaks for itself: 10.9% gross on a $330,000 price, generating $2,999/mo in rent and $919/mo in net income after the $1,484/mo debt service. DSCR 2.02, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $11,026 stacks alongside $91,173 in projected five-year appreciation and $3,039/yr in principal reduction. Projected total cumulative return: $184,467.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.9% | 6.5% |
| Monthly Cash Flow | $919 | $320 |
City averages based on Grafton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,999 |
| Total Monthly Debt Service | $1,949 |
| DSCR Ratio | 1.54x |
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.
Multi Family
Built in 1968
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01560, South Grafton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,044 (100%) |
| Owner Occupied HU | 1,255 (61.4%) |
| Renter Occupied HU | 733 (35.9%) |
| Vacant Housing Units | 56 ( 2.7%) |
| Median Home Value | $633,726 |
| Average Home Value | $635,727 |
Housing Distribution
Address Breakdown
Residential
1,933
Single Family
1,851
Multi-Family
82
Businesses
94
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
Multi Family
Built in 1968
0.64 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01560, South Grafton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,044 (100%) |
| Owner Occupied HU | 1,255 (61.4%) |
| Renter Occupied HU | 733 (35.9%) |
| Vacant Housing Units | 56 ( 2.7%) |
| Median Home Value | $633,726 |
| Average Home Value | $635,727 |
Housing Distribution
Address Breakdown
Residential
1,933
Single Family
1,851
Multi-Family
82
Businesses
94
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Danielle Therrien • Cameron Real Estate Group
Mls Name: MLS PIN
Mls ID: #73451077