115 Pleasant StEast WalpoleMA02032
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeInvestors who value predictability will appreciate 115 Pleasant St, East Walpole, MA, 02032 in East Walpole. At $699,900 it earns $4,896/mo in rent and distributes $485/mo to the owner after the $3,147/mo payment, a consistent 8.39% yield. DSCR 1.56 clears Ziffy Mortgage's income-only underwriting standard. Over five years, 5% annual appreciation adds $193,369 in value; $6,446/yr in principal paydown compounds ownership stake. Total projected return: $296,957.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.4% | 6.2% |
| Monthly Cash Flow | $485 | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $4,896 |
| Total Monthly Debt Service | $4,133 |
| DSCR Ratio | 1.18x |
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 1900
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02032, East Walpole, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,884 (100%) |
| Owner Occupied HU | 1,384 (73.5%) |
| Renter Occupied HU | 426 (22.6%) |
| Vacant Housing Units | 74 ( 3.9%) |
| Median Home Value | $797,826 |
| Average Home Value | $818,905 |
Housing Distribution
Address Breakdown
Residential
1,829
Single Family
1,797
Multi-Family
32
Businesses
170
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 1900
0.26 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02032, East Walpole, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,884 (100%) |
| Owner Occupied HU | 1,384 (73.5%) |
| Renter Occupied HU | 426 (22.6%) |
| Vacant Housing Units | 74 ( 3.9%) |
| Median Home Value | $797,826 |
| Average Home Value | $818,905 |
Housing Distribution
Address Breakdown
Residential
1,829
Single Family
1,797
Multi-Family
32
Businesses
170
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Brad Brooks • Brad Brooks Real Estate Brokerage
Mls Name: MLS PIN
Mls ID: #73353129
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.