21 Alpine St #3, Roxbury, MA, 02119 | $2,044/mo Cash Flow

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2735 sft

32 Billings St, Sharon, MA, 02067

6 Bed
2 Bath
1997 sft

29 Watts St, Malden, MA, 02148

Currently Rented+ 1 more

3 Bed
3 Bath
3305 sft

12 Birchwood Rd, Billerica, MA, 01821

3 Bed
2 Bath
2363 sft

48 Summer St, Danvers, MA, 01923

Nearby investment properties with comparable prices

- Bed
1 Bath
462 sft

50 Leo M Birmingham Pkwy UNIT 405, Boston, MA, 02135

1 Bed
1 Bath
1027 sft

Jameson Plan, 399 Neponset, Canton, MA, 02021

1 Bed
1 Bath
1027 sft

399 Neponset St #104, Canton, MA, 02021

2 Bed
1 Bath
796 sft

1 Columbia Rd, Billerica, MA, 01821

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 Roxbury at 21 Alpine St #3, Roxbury, MA, 02119 uses $189,175 cash to close to unlock $24,531/yr annual cash flow and $2,044/mo monthly cash flow. Total monthly income runs $5,668/mo, and a $2,814/mo payment keeps the spread at $2,044/mo. Purchase price stands at $575,000, and rental yield measures 11.83% with $5,668/mo rent. Return on cash invested shows 33.03% in year one, and 5% annual appreciation builds toward $158,862 over five years. Five-year ROI reaches 173.32% and total cumulative return in cash records $327,875. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,668/mo property income covering a $2,814/mo payment rather than investor’s personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA