Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in West Roxbury at 11 Cass St APT 1, West Roxbury, MA, 02132 at $399,000 posts ROI 23.75% with $423/mo cash flow from $3,340/mo rent. Total monthly income equals $3,340/mo, and annual cash flow records $5,077/yr on $132,269 to close. Return on cash invested measures 23.75% and rental yield reads 10.05% at the current $399,000. Equity gained on principal adds $2,575/yr, and 5% annual appreciation supports $110,236 by year five. Five-year ROI prints 124.93% and total cumulative return in cash totals $165,242.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,340/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 1963
N/A lot
$N/A/sqft
$402 monthly HOA
Neighborhood data shown for ZIP Code: 02132, West Roxbury, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 12,035 (100%) |
| Owner Occupied HU | 7,771 (64.6%) |
| Renter Occupied HU | 3,610 (30.0%) |
| Vacant Housing Units | 654 ( 5.4%) |
| Median Home Value | $764,136 |
| Average Home Value | $804,012 |
Residential
11,861
Single Family
9,173
Multi-Family
2,688
Businesses
655
Date | Event | Price |
|---|---|---|
| 2025-09-18 | Listed for sale | $399,000 |
| 2023-11-13 | Listing removed | N/A |
| 2023-11-11 | Price change | $2,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $3065.00 | 4.57% | $281,200 | 3.04% |
| 2023-09-18 | $2931.00 | 3.64% | $272,900 | 5.00% |
| 2022-09-18 | $2828.00 | 3.59% | $259,900 | 1.56% |
Listed by: Steve Ward • RE/MAX Real Estate Center
Mls Name: MLS PIN
Mls ID: #73432404
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. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
