28 Woodbine St, Roxbury, MA, 02119 | $176/mo Cash Flow

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
3282 sft

7 Nichols Ave, Watertown, MA, 02472

3 Bed
2 Bath
1297 sft

8 Faunce Rd UNIT A, Mattapan, MA, 02126

15 Bed
14 Bath
14787 sft

19 Stanhope St, Boston, MA, 02116

4 Bed
5 Bath
2573 sft

27 Coolidge Rd #1, Allston, MA, 02134

Nearby investment properties with comparable prices

1 Bed
1 Bath
592 sft

329 Harvard St APT 11, Cambridge, MA, 02139

2 Bed
3 Bath
1632 sft

38 Grove St, Randolph, MA, 02368

2 Bed
2 Bath
1255 sft

360 Revere Beach Blvd APT 201, Revere, MA, 02151

1 Bed
1 Bath
744 sft

31 Concord Ave APT 10A, Cambridge, MA, 02138

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 28 Woodbine St, Roxbury, MA, 02119 with 5% annual appreciation on a $733,600 basis while $4,800/mo rent supports operations. Total monthly income totals $4,800/mo and a $3,591/mo payment preserves $176/mo for cash returns. Annual cash flow comes to $2,110/yr on $241,354 deployed, and return on cash invested reaches 20.93% in year one. Equity gained on principal adds $4,734/yr, and five-year appreciation sums $202,680 alongside rental yield of 7.85%. Five-year ROI measures 108.45% and total cumulative return in cash totals $261,761.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,800/mo property income versus a $3,591/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1890

3,049 sqft lot

$N/A/sqft

No HOA