28-30 Lawn St APT 1Roxbury CrossingMA02120
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 Roxbury Crossing at 28-30 Lawn St APT 1, Roxbury Crossing, MA, 02120 earns $2,327/mo cash flow from $6,480/mo rent with a $3,225/mo payment. Total monthly income totals $6,480/mo, and annual cash flow totals $27,923/yr on $216,811 capital. ROI tracks 32.94% on current figures, and rental yield reads 11.8% at a $659,000 purchase. Equity gained on principal adds $4,252/yr, and 5% annual appreciation supports $182,070 over five years. Five-year ROI reaches 172.83% and total cumulative return in cash sums $374,707. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $6,480/mo property income instead of your personal income.
Condo
Built in 1900
1,119 sqft lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02120, Boston, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 7,439 (100%) |
| Owner Occupied HU | 763 (10.3%) |
| Renter Occupied HU | 5,882 (79.1%) |
| Vacant Housing Units | 794 (10.7%) |
| Median Home Value | $789,195 |
| Average Home Value | $929,920 |
Housing Distribution
Address Breakdown
Residential
5,760
Single Family
1,940
Multi-Family
3,820
Businesses
221
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Mia R. Cameron • Fort Hill Brokerage Group
Mls Name: MLS PIN
Mls ID: #73465974