73 Shady AveWestminsterMA01473
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 73 Shady Ave, Westminster, MA, 01473 in Westminster speaks for itself: 11.72% gross on a $319,900 price, generating $3,125/mo in rent and $1,109/mo in net income after the $1,438/mo debt service. DSCR 2.17, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $13,302 stacks alongside $88,382 in projected five-year appreciation and $2,946/yr in principal reduction. Projected total cumulative return: $192,863.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.7% | 5.1% |
| Monthly Cash Flow | $1,109 | $700 |
City averages based on Westminster market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,125 |
| Total Monthly Debt Service | $1,889 |
| DSCR Ratio | 1.65x |
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 1745
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01473, Westminster, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,426 (100%) |
| Owner Occupied HU | 2,819 (82.3%) |
| Renter Occupied HU | 391 (11.4%) |
| Vacant Housing Units | 216 ( 6.3%) |
| Median Home Value | $547,930 |
| Average Home Value | $571,794 |
Housing Distribution
Address Breakdown
Residential
3,094
Single Family
3,017
Multi-Family
77
Businesses
199
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 1745
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01473, Westminster, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,426 (100%) |
| Owner Occupied HU | 2,819 (82.3%) |
| Renter Occupied HU | 391 (11.4%) |
| Vacant Housing Units | 216 ( 6.3%) |
| Median Home Value | $547,930 |
| Average Home Value | $571,794 |
Housing Distribution
Address Breakdown
Residential
3,094
Single Family
3,017
Multi-Family
77
Businesses
199
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Ponte Group • Keller Williams South Watuppa
Mls Name: MLS PIN
Mls ID: #73442875