70 Cape Drive #12CMashpeeMA02649
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who treat current yield as secondary to long-run equity growth will find 70 Cape Drive #12C, Mashpee, MA, 02649 in Mashpee worth modelling. At $328,000 with a 9.42% gross yield, the $2,574/mo rent leaves $60/mo after the $1,475/mo payment, sufficient to cover costs, modest in distribution. Ziffy Mortgage's 1.75 DSCR loan can finance the acquisition without personal income documentation. Appreciation of 5%/yr is projected to add $90,620 by year five; $3,021/yr in principal reduction adds further equity. Total projected return: $130,363.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.4% | 5.1% |
| Monthly Cash Flow | $60 | $800 |
City averages based on Mashpee market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,574 |
| Total Monthly Debt Service | $2,384 |
| DSCR Ratio | 1.08x |
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 1983
N/A lot
$N/A/sqft
$447 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02649, Mashpee, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,498 (100%) |
| Owner Occupied HU | 6,289 (54.7%) |
| Renter Occupied HU | 1,075 ( 9.3%) |
| Vacant Housing Units | 4,134 (36.0%) |
| Median Home Value | $668,287 |
| Average Home Value | $818,381 |
Housing Distribution
Address Breakdown
Residential
8,814
Single Family
7,578
Multi-Family
1,236
Businesses
648
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 1983
N/A lot
$N/A/sqft
$447 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02649, Mashpee, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,498 (100%) |
| Owner Occupied HU | 6,289 (54.7%) |
| Renter Occupied HU | 1,075 ( 9.3%) |
| Vacant Housing Units | 4,134 (36.0%) |
| Median Home Value | $668,287 |
| Average Home Value | $818,381 |
Housing Distribution
Address Breakdown
Residential
8,814
Single Family
7,578
Multi-Family
1,236
Businesses
648
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Kristina Lazzari • Tapestry Realty
Mls Name: CCIMLS
Mls Provider:
Mls ID: #22502334
Disclaimer: All data relating to real estate for sale on this page comes from the Broker Reciprocity (BR) of the Cape Cod & Islands Multiple Listing Service, Inc. Detailed information about real estate listings held by brokerage firms other than CC&I Assoc. of REALTORS, Inc. includes the name of the listing company. Neither the listing company nor CC&I Assoc. of REALTORS, Inc. shall be responsible for any typographical errors, misinformation, misprints and shall be held totally harmless. The Broker providing this data believes it to be correct, but advises interested parties to confirm any item before relying on it in a purchase decision. This site was last updated 2022-04-05 08:58:10 PDT. All properties are subject to prior sale, changes, or withdrawal. Copyright 2022 Cape Cod & Islands Multiple Listing Service, Inc. All rights reserved.