LOT 2 2a Sunset RdWestminsterMA01473
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 2.68% gross rental yield, LOT 2 2a Sunset Rd, Westminster, MA, 01473 in Westminster is priced for capital growth, not immediate cash flow. The $1,019,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $281,531 by year five, with $9,385/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (0.50) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $120,305.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2.7% | 5.1% |
| Monthly Cash Flow | $(4,143) | $700 |
City averages based on Westminster market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,280 |
| Total Monthly Debt Service | $6,017 |
| DSCR Ratio | 0.38x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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 2025
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01473, Westminster, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,426 (100%) |
| Owner Occupied HU | 2,819 (82.3%) |
| Renter Occupied HU | 391 (11.4%) |
| Vacant Housing Units | 216 ( 6.3%) |
| Median Home Value | $547,930 |
| Average Home Value | $571,794 |
Housing Distribution
Address Breakdown
Residential
3,094
Single Family
3,017
Multi-Family
77
Businesses
199
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 2025
1.30 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 01473, Westminster, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 3,426 (100%) |
| Owner Occupied HU | 2,819 (82.3%) |
| Renter Occupied HU | 391 (11.4%) |
| Vacant Housing Units | 216 ( 6.3%) |
| Median Home Value | $547,930 |
| Average Home Value | $571,794 |
Housing Distribution
Address Breakdown
Residential
3,094
Single Family
3,017
Multi-Family
77
Businesses
199
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Wendy Poudrette • Foster-Healey Real Estate
Mls Name: MLS PIN
Mls ID: #73345642
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.