112 Thornton St #2RoxburyMA02119
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 at 112 Thornton St #2, Roxbury, MA, 02119 offers a 8.44% rental yield on a $625,000 purchase with $4,396/mo rent. Total monthly income registers $4,396/mo, and a $3,059/mo payment leaves $257/mo available for distribution. Annual cash flow reaches $3,081/yr on $205,625 to close, and return on cash invested stands at 21.56% in year one. Equity gained on principal adds $4,033/yr while 5% annual appreciation supports $172,676 over five years. Portfolio math shows five-year ROI at 112.23% and total cumulative return in cash at $230,773. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $4,396/mo property income against a $3,059/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 1905
1,362 sqft lot
$N/A/sqft
$200 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Madelyn Kanter • Coldwell Banker Realty - Dorchester
Mls Name: MLS PIN
Mls ID: #73388554
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.