78 Old Pasture RdCohassetMA02025
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 78 Old Pasture Rd, Cohasset, MA, 02025 in Cohasset is capital appreciation. Rental yield 4.91%. The 4.91% gross yield at $1,479,999 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $408,896 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.98) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $382,829.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 4.9% | 5.1% |
| Monthly Cash Flow | $(3,540) | $1,200 |
City averages based on Cohasset market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $6,545 |
| Total Monthly Debt Service | $8,739 |
| DSCR Ratio | 0.75x |
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 1964
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02025, Cohasset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,366 (100%) |
| Owner Occupied HU | 2,526 (75.0%) |
| Renter Occupied HU | 610 (18.1%) |
| Vacant Housing Units | 230 ( 6.8%) |
| Median Home Value | $1,281,746 |
| Average Home Value | $1,340,243 |
Housing Distribution
Address Breakdown
Residential
3,257
Single Family
3,142
Multi-Family
115
Businesses
410
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 1964
0.46 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02025, Cohasset, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,366 (100%) |
| Owner Occupied HU | 2,526 (75.0%) |
| Renter Occupied HU | 610 (18.1%) |
| Vacant Housing Units | 230 ( 6.8%) |
| Median Home Value | $1,281,746 |
| Average Home Value | $1,340,243 |
Housing Distribution
Address Breakdown
Residential
3,257
Single Family
3,142
Multi-Family
115
Businesses
410
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Sean Kenealy • Galvin Structures
Mls Name: MLS PIN
Mls ID: #73391013