85 Baldwin DrHampdenMA01036
INVESTMENT ANALYSIS
Investment Verdict
Solid Income85 Baldwin Dr, Hampden, MA, 01036 in Hampden earns a respectable 8.57% gross yield at $225,000, but after the $1,012/mo mortgage the net cash flow is $189/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.59) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $62,163 over five years, making equity the dominant return driver. Total projected return: $97,608.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.6% | 6.0% |
| Monthly Cash Flow | $189 | $850 |
City averages based on Hampden market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $1,607 |
| Total Monthly Debt Service | $1,329 |
| DSCR Ratio | 1.21x |
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 1956
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01036, Hampden, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,003 (100%) |
| Owner Occupied HU | 1,778 (88.8%) |
| Renter Occupied HU | 165 ( 8.2%) |
| Vacant Housing Units | 60 ( 3.0%) |
| Median Home Value | $366,511 |
| Average Home Value | $428,455 |
Housing Distribution
Address Breakdown
Residential
1,957
Single Family
1,863
Multi-Family
94
Businesses
140
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 1956
1.11 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01036, Hampden, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,003 (100%) |
| Owner Occupied HU | 1,778 (88.8%) |
| Renter Occupied HU | 165 ( 8.2%) |
| Vacant Housing Units | 60 ( 3.0%) |
| Median Home Value | $366,511 |
| Average Home Value | $428,455 |
Housing Distribution
Address Breakdown
Residential
1,957
Single Family
1,863
Multi-Family
94
Businesses
140
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Alyssa Rhodes • Landmark, REALTORS
Mls Name: MLS PIN
Mls ID: #73469988