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% |
Rental property for sale in West Roxbury at 14 Heron St APT 209, West Roxbury, MA, 02132 generates $2,732/mo in rent and, after a $2,047/mo payment, leaves $44/mo in cash flow. Total monthly income is $2,732/mo, and annual cash flow is $522/yr on $138,633 invested. Return on cash invested sits at 20.29% in year one, and rental yield is 7.84% on a $418,200 entry. Equity gained on principal adds $2,699/yr, while 5% annual appreciation builds toward $115,541 over five years. Five-year ROI reaches 105.19% and total cumulative return in cash sums $145,830. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,732/mo property income rather than buyer’s personal income.
Condo
Built in 1925
871.20 sqft lot
$N/A/sqft
$630 annually 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 |
|---|---|---|
| 2025-07-28 | Listing removed | $425,000 |
| 2025-06-18 | Listed for sale | $425,000 |
| 2023-03-21 | Listing removed | N/A |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-30 | $2972.00 | 6.60% | $272,700 | 5.05% |
| 2023-10-30 | $2788.00 | 5.69% | $259,600 | 7.05% |
| 2022-10-30 | $2638.00 | 9.10% | $242,500 | 7.02% |
Listed by: N/A • N/A
Mls Name: William Raveis Real Estate, Mortgage & Insurance
Mls Provider:
Mls ID: #73393045
