100 Lawn St #100Roxbury CrossingMA02120
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
Investment Highlights
Investment property for sale in Roxbury Crossing at 100 Lawn St #100, Roxbury Crossing, MA, 02120 listed at $474,492 pairs $3,856/mo rent with a $2,322/mo payment to leave $866/mo cash flow. Total monthly income runs $3,856/mo, and annual cash flow reaches $10,389/yr on $157,294 cash to close. Return on cash invested measures 26.51% in year one, and rental yield registers 9.75% at a $474,492 basis. Equity gained on principal adds $3,062/yr, and annual property appreciation at 5% supports $131,093 by year five. Five-year ROI tracks 138.41% and total cumulative return in cash totals $217,707. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,856/mo property income relative to a $2,322/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Townhouse
Built in 1989
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02120, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,439 (100%) |
| Owner Occupied HU | 763 (10.3%) |
| Renter Occupied HU | 5,882 (79.1%) |
| Vacant Housing Units | 794 (10.7%) |
| Median Home Value | $789,195 |
| Average Home Value | $929,920 |
Housing Distribution
Address Breakdown
Residential
5,760
Single Family
1,940
Multi-Family
3,820
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Johnny Ruiz • Centre Realty Group
Mls Name: MLS PIN
Mls ID: #73455635