9 Kings Mountain DrWest BoylstonMA01583
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 9 Kings Mountain Dr, West Boylston, MA, 01583 in West Boylston. At $469,900 it earns $3,204/mo in rent and distributes $242/mo to the owner after the $2,113/mo payment, a consistent 8.18% yield. DSCR 1.52 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $129,825 in value; $4,328/yr in principal paydown compounds ownership stake. Total projected return: $194,035.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.2% | 5.8% |
| Monthly Cash Flow | $242 | $350 |
City averages based on West Boylston market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,204 |
| Total Monthly Debt Service | $2,775 |
| DSCR Ratio | 1.15x |
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 1955
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01583, West Boylston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,077 (100%) |
| Owner Occupied HU | 2,379 (77.3%) |
| Renter Occupied HU | 603 (19.6%) |
| Vacant Housing Units | 95 ( 3.1%) |
| Median Home Value | $529,405 |
| Average Home Value | $553,939 |
Housing Distribution
Address Breakdown
Residential
2,947
Single Family
2,803
Multi-Family
144
Businesses
378
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 1955
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01583, West Boylston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,077 (100%) |
| Owner Occupied HU | 2,379 (77.3%) |
| Renter Occupied HU | 603 (19.6%) |
| Vacant Housing Units | 95 ( 3.1%) |
| Median Home Value | $529,405 |
| Average Home Value | $553,939 |
Housing Distribution
Address Breakdown
Residential
2,947
Single Family
2,803
Multi-Family
144
Businesses
378
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Cara Casamasima • OPEN DOOR Real Estate
Mls Name: MLS PIN
Mls ID: #73428455