223 Clinton #10East WalpoleMA02032
INVESTMENT ANALYSIS
Investment Verdict
Solid Income223 Clinton #10, East Walpole, MA, 02032 in East Walpole earns a respectable 8.13% gross yield at $305,000, but after the $1,371/mo mortgage the net cash flow is $144/mo, a tight but positive spread. Expense discipline (vacancy, management, maintenance) will determine whether the margin widens. Ziffy Mortgage's DSCR mortgage (1.51) still qualifies on property income; a larger down payment can improve the cash-flow buffer. Long-term, 5% appreciation projects $84,266 over five years, making equity the dominant return driver. Total projected return: $125,102.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 8.1% | 6.2% |
| Monthly Cash Flow | $144 | $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 | $2,066 |
| Total Monthly Debt Service | $1,801 |
| 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.
Townhouse
Built in 2007
N/A 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
Townhouse
Built in 2007
N/A 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: Carla Howze • The Simply Sold Realty Co.
Mls Name: MLS PIN
Mls ID: #73437072