14 Heron St APT 108, West Roxbury, MA, 02132 | $570/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

14 Heron St APT 108, West Roxbury, MA, 02132 | $570/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1130 sft

20-22 Cedar St UNIT 3, Norwood, MA, 02062

2 Bed
2 Bath
1128 sft

140 Railroad Ave #301, Norwood, MA, 02062

2 Bed
2 Bath
1468 sft

37 Rose Ct UNIT 37, Norwood, MA, 02062

2 Bed
1 Bath
713 sft

135 Cottage St #1, Norwood, MA, 02062

Nearby investment properties with comparable prices

3 Bed
2 Bath
1352 sft

44 Angell St, Mansfield, MA, 02048

4 Bed
2 Bath
1432 sft

45 Thibeault Ave, Woonsocket, RI, 02895

3 Bed
2 Bath
1050 sft

37 Montcalm Ave, Blackstone, MA, 01504

3 Bed
1 Bath
1163 sft

16 Greenville Rd, North Smithfield, RI, 02896

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 West Roxbury at 14 Heron St APT 108, West Roxbury, MA, 02132 offers a 9.27% rental yield on a $399,900 purchase with $3,090/mo rent. Total monthly income registers $3,090/mo, and a $1,957/mo payment leaves $570/mo available for distribution. Annual cash flow reaches $6,838/yr on $132,567 to close, and return on cash invested stands at 25.07% in year one. Equity gained on principal adds $2,580/yr while 5% annual appreciation supports $110,485 over five years. Portfolio math shows five-year ROI at 130.65% and total cumulative return in cash at $173,192. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $3,090/mo property income against a $1,957/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1925

N/A lot

$N/A/sqft

No HOA

More details about the property

Priced to Sell! Spacious 2 bedroom unit on 1st floor of the Stonybrook Condominium, with private walk out patio. The unit has high ceilings, large windows and tremendous closet space. Master bedroom with huge walk in closet, second bedroom with double closet as well. Relax on the hot summer evenings by the gorgeous renovated swimming pool. One assigned parking space, visitor spaces in lot and on street parking. Convenient to the stores and restaurants on Center Street. Bus access to Forest Hills, Roslindale Square, Dedham Mall and Legacy Place. Most of your expenses are included in the condo fee!

Neighborhood Data

Neighborhood data shown for ZIP Code: 02132, West Roxbury, MA area.

Housing Distribution

Housing Statistics

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