800 Hyde Park Ave APT 3Hyde ParkMA02136
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowSolid, durable, and financeable, 800 Hyde Park Ave APT 3, Hyde Park, MA, 02136 in Hyde Park earns a 11.55% gross yield at $274,900. Rent of $2,646/mo nets $463/mo after the $1,236/mo mortgage. The 2.14 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $75,950 and $2,532/yr in equity accumulation project a total cumulative return of $163,158.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 11.6% | 6.2% |
| Monthly Cash Flow | $463 | $350 |
City averages based on Hyde Park market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,646 |
| Total Monthly Debt Service | $1,623 |
| DSCR Ratio | 1.63x |
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 1965
730 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02136, Hyde Park, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,060 (100%) |
| Owner Occupied HU | 6,751 (51.7%) |
| Renter Occupied HU | 5,605 (42.9%) |
| Vacant Housing Units | 704 ( 5.4%) |
| Median Home Value | $605,654 |
| Average Home Value | $623,735 |
Housing Distribution
Address Breakdown
Residential
12,502
Single Family
10,178
Multi-Family
2,324
Businesses
757
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 1965
730 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02136, Hyde Park, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,060 (100%) |
| Owner Occupied HU | 6,751 (51.7%) |
| Renter Occupied HU | 5,605 (42.9%) |
| Vacant Housing Units | 704 ( 5.4%) |
| Median Home Value | $605,654 |
| Average Home Value | $623,735 |
Housing Distribution
Address Breakdown
Residential
12,502
Single Family
10,178
Multi-Family
2,324
Businesses
757
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The J. Pavao Team • Keller Williams South Watuppa
Mls Name: MLS PIN
Mls ID: #73477436