81 South StWilliamsburgMA01096
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowFew Williamsburg rentals match the income profile of 81 South St, Williamsburg, MA, 01096. Listed at $405,000, gross rent is $3,384/mo and net cash flow is $831/mo, a 10.03% yield well above national averages. DSCR 1.86 means Ziffy Mortgage can approve your loan on the property's income alone, bypassing personal income verification. The 5% annual appreciation trend adds $111,894 by year five with $3,730/yr in annual principal reduction, projecting $207,283 in total cumulative return.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10% | 5.5% |
| Monthly Cash Flow | $831 | $400 |
City averages based on Williamsburg market data in our database. Property projections are estimates.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $3,384 |
| Total Monthly Debt Service | $2,392 |
| DSCR Ratio | 1.42x |
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.
Single Family
Built in 1947
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01096, Williamsburg, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,377 (100%) |
| Owner Occupied HU | 955 (69.4%) |
| Renter Occupied HU | 184 (13.4%) |
| Vacant Housing Units | 238 (17.3%) |
| Median Home Value | $458,671 |
| Average Home Value | $528,631 |
Housing Distribution
Address Breakdown
Residential
859
Single Family
832
Multi-Family
27
Businesses
62
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 1947
0.60 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01096, Williamsburg, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,377 (100%) |
| Owner Occupied HU | 955 (69.4%) |
| Renter Occupied HU | 184 (13.4%) |
| Vacant Housing Units | 238 (17.3%) |
| Median Home Value | $458,671 |
| Average Home Value | $528,631 |
Housing Distribution
Address Breakdown
Residential
859
Single Family
832
Multi-Family
27
Businesses
62
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: MLS PIN
Mls ID: #73557623