86 Town Farm RdSuttonMA01590
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowStrong cash flow defines 86 Town Farm Rd, Sutton, MA, 01590 in Sutton: $4,560/mo in rent, $1,215/mo net, 10.31% gross yield, all on a $530,700 acquisition. The 1.91 coverage ratio comfortably clears Ziffy Mortgage's threshold, enabling foreign-national buyers to close without U.S. credit documentation. Over five years, 5% appreciation adds $146,623 in value, and $4,888/yr in principal paydown steadily builds equity. Projected total cumulative return: $279,736.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.3% | 5.1% |
| Monthly Cash Flow | $1,215 | $250 |
City averages based on Sutton market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $4,560 |
| Total Monthly Debt Service | $3,134 |
| DSCR Ratio | 1.46x |
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 1964
5.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01590, Sutton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,641 (100%) |
| Owner Occupied HU | 3,176 (87.2%) |
| Renter Occupied HU | 331 ( 9.1%) |
| Vacant Housing Units | 134 ( 3.7%) |
| Median Home Value | $629,731 |
| Average Home Value | $650,338 |
Housing Distribution
Address Breakdown
Residential
3,427
Single Family
3,427
Multi-Family
0
Businesses
271
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
5.92 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01590, Sutton, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,641 (100%) |
| Owner Occupied HU | 3,176 (87.2%) |
| Renter Occupied HU | 331 ( 9.1%) |
| Vacant Housing Units | 134 ( 3.7%) |
| Median Home Value | $629,731 |
| Average Home Value | $650,338 |
Housing Distribution
Address Breakdown
Residential
3,427
Single Family
3,427
Multi-Family
0
Businesses
271
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A