10 Rockland St #2, Roxbury, MA, 02119 | $100/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
768 sft

86 Flint St, Salem, MA, 01970

2 Bed
1 Bath
850 sft

33 Westmoreland St, Dorchester, MA, 02124

3 Bed
1 Bath
1204 sft

84 Oak St, Brockton, MA, 02301

2 Bed
1 Bath
737 sft

221 Minot St APT 12, Dorchester, MA, 02124

Nearby investment properties with comparable prices

1 Bed
1 Bath
1027 sft

30 Coppersmith Way #204, Canton, MA, 02021

1 Bed
1 Bath
1027 sft

Jameson Plan, 30 Coppersmith, Canton, MA, 02021

Investment Property+ 1 more

2 Bed
1 Bath
791 sft

335-337 Meridian St UNIT 4, Boston, MA, 02128

1 Bed
1 Bath
504 sft

62 Haynes #101, Boston, MA, 02128

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

Explore more listings using simple english

Investment Highlights

Investment property for sale in Roxbury at 10 Rockland St #2, Roxbury, MA, 02119 with 5% annual appreciation on a $569,000 basis while $3,686/mo rent supports operations. Total monthly income totals $3,686/mo and a $2,785/mo payment preserves $100/mo for cash returns. Annual cash flow comes to $1,196/yr on $187,201 deployed, and return on cash invested reaches 20.7% in year one. Equity gained on principal adds $3,672/yr, and five-year appreciation sums $157,204 alongside rental yield of 7.77%. Five-year ROI measures 107.2% and total cumulative return in cash totals $200,687.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,686/mo property income versus a $2,785/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 2025

N/A lot

$N/A/sqft

No HOA