22 Hawthorne St #2, Roxbury, MA, 02119 | 7.42% Rental Yield

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

10 Bed
3 Bath
3321 sft

42 Monadnock St, Dorchester, MA, 02125

3 Bed
2 Bath
2359 sft

89 Andrew Ford Way, Abington, MA, 02351

3 Bed
2 Bath
1196 sft

91 Maplewood Rd, Lynn, MA, 01904

3 Bed
2 Bath
1576 sft

35 Pennfield Rd, Scituate, MA, 02066

Nearby investment properties with comparable prices

3 Bed
2 Bath
1467 sft

26 Crehore Rd, Chestnut Hill, MA, 02467

3 Bed
2 Bath
1956 sft

73 Forest Rd, Millis, MA, 02054

3 Bed
2 Bath
1806 sft

58 Spring St, Weymouth, MA, 02188

2 Bed
1 Bath
938 sft

610 Rutherford Ave #502, Boston, MA, 02129

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

Total monthly income runs $5,138/mo, and a $4,066/mo payment. Purchase price stands at $830,800, and rental yield measures 7.42% with $5,138/mo rent. Return on cash invested shows 18.17% in year one, and 5% annual appreciation builds toward $229,535 over five years. Five-year ROI reaches 94.17% and total cumulative return in cash records $257,394. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,138/mo property income covering a $4,066/mo payment rather than investor’s personal income.

Condo

Built in 2015

N/A lot

$N/A/sqft

$294 monthly HOA