Cedar Plan, LarkwoodRaynhamMA02767
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Raynham rental at Cedar Plan, Larkwood, Raynham, MA, 02767 sits in the solid-income band: 9.12% gross yield, $5,086/mo rent, $869/mo net after the $3,008/mo debt service, DSCR 1.69. Entry price of $669,000 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $184,832 and $6,162/yr in principal reduction bring total cumulative return to $309,958.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 9.1% | 5.2% |
| Monthly Cash Flow | $869 | $400 |
City averages based on Raynham market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $5,086 |
| Total Monthly Debt Service | $3,950 |
| DSCR Ratio | 1.29x |
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.
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02767, Raynham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,010 (100%) |
| Owner Occupied HU | 4,796 (79.8%) |
| Renter Occupied HU | 1,091 (18.2%) |
| Vacant Housing Units | 123 ( 2.0%) |
| Median Home Value | $596,214 |
| Average Home Value | $620,676 |
Housing Distribution
Address Breakdown
Residential
5,865
Single Family
5,323
Multi-Family
542
Businesses
577
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
Townhouse
Built in 2026
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02767, Raynham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,010 (100%) |
| Owner Occupied HU | 4,796 (79.8%) |
| Renter Occupied HU | 1,091 (18.2%) |
| Vacant Housing Units | 123 ( 2.0%) |
| Median Home Value | $596,214 |
| Average Home Value | $620,676 |
Housing Distribution
Address Breakdown
Residential
5,865
Single Family
5,323
Multi-Family
542
Businesses
577
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Thorndike Development
Mls Name: Thorndike Development
Mls Provider:
Mls ID: #N/A