82 Willow StFoxboroMA02035
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash Flow82 Willow St, Foxboro, MA, 02035 in Foxboro is a top-tier cash-flow asset. At $534,200 it produces $5,981/mo in rent and $2,411/mo in net monthly income, a 13.43% gross rental yield. The DSCR of 2.49 qualifies for Ziffy Mortgage's DSCR loan without W-2s or U.S. credit history. Annual cash flow: $28,930. Five-year appreciation adds $147,590, driving a total cumulative return of $358,861.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 13.4% | 5.0% |
| Monthly Cash Flow | $2,411 | $300 |
City averages based on Foxboro market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,981 |
| Total Monthly Debt Service | $3,357 |
| DSCR Ratio | 1.78x |
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 1773
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02035, Foxboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,797 (100%) |
| Owner Occupied HU | 5,062 (64.9%) |
| Renter Occupied HU | 2,461 (31.6%) |
| Vacant Housing Units | 274 ( 3.5%) |
| Median Home Value | $695,316 |
| Average Home Value | $762,398 |
Housing Distribution
Address Breakdown
Residential
7,366
Single Family
6,173
Multi-Family
1,193
Businesses
787
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 1773
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02035, Foxboro, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,797 (100%) |
| Owner Occupied HU | 5,062 (64.9%) |
| Renter Occupied HU | 2,461 (31.6%) |
| Vacant Housing Units | 274 ( 3.5%) |
| Median Home Value | $695,316 |
| Average Home Value | $762,398 |
Housing Distribution
Address Breakdown
Residential
7,366
Single Family
6,173
Multi-Family
1,193
Businesses
787
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: BHHS broker feed
Mls ID: #73378153