15 Maywood StRoxburyMA02119
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayInvestors who prioritise long-run asset value over immediate income should consider 15 Maywood St, Roxbury, MA, 02119 in Roxbury. Rental yield 2.03%. At $1,999,000 with 2.03% gross yield, current distributions are modest, but the 5% appreciation rate projects $552,287 in new equity by year five, complemented by $18,411/yr in principal paydown. Ziffy Mortgage's DSCR loan (0.38) allows non-U.S. residents to acquire without W-2s or domestic credit. Total projected five-year cumulative return: $165,487.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 2% | 5.0% |
| Monthly Cash Flow | $(9,223) | $350 |
City averages based on Roxbury market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,377 |
| Total Monthly Debt Service | $11,804 |
| DSCR Ratio | 0.29x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Multi Family
Built in 2022
4,800 sqft lot
$N/A/sqft
No HOA
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
Multi Family
Built in 2022
4,800 sqft lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Enis Shehu • Cameron Real Estate Group - Framingham
Mls Name: MLS PIN
Mls ID: #73471762