25 Rockland St #5West RoxburyMA02132
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
Investment Highlights
Investment property for sale in West Roxbury at 25 Rockland St #5, West Roxbury, MA, 02132 earns $474/mo cash flow from $3,625/mo rent with a $2,447/mo payment. Total monthly income totals $3,625/mo, and annual cash flow totals $5,688/yr on $165,717 capital. ROI tracks 23.34% on current figures, and rental yield reads 8.7% at a $499,900 purchase. Equity gained on principal adds $3,226/yr, and 5% annual appreciation supports $138,113 over five years. Five-year ROI reaches 121.39% and total cumulative return in cash sums $201,156. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,625/mo property income instead of your personal income.
Condo
Built in 1984
965 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
11,861
Single Family
9,173
Multi-Family
2,688
Businesses
655
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: The Piracini Group • eXp Realty
Mls Name: MLS PIN
Mls ID: #73468189