3 Atherton St, Roxbury, MA, 02119 | $752/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
4 Bath
4513 sft

15 Henrys Ln, Norwell, MA, 02061

3 Bed
2 Bath
1855 sft

1 Spencer St, Lexington, MA, 02420

Investment Property+ 2 more

6 Bed
2 Bath
1902 sft

39 Julian St, Boston, MA, 02125

3 Bed
3 Bath
2400 sft

59 Copeland St, Roxbury, MA, 02119

Nearby investment properties with comparable prices

3 Bed
2 Bath
1813 sft

122 Hartford St, Natick, MA, 01760

3 Bed
2 Bath
1599 sft

45 Moffat Rd, Quincy, MA, 02169

5 Bed
3 Bath
3390 sft

113 Ashland St, Abington, MA, 02351

3 Bed
2 Bath
1398 sft

444 Lowell St, Reading, MA, 01867

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 3 Atherton St, Roxbury, MA, 02119 uses $282,611 cash to close to unlock $9,027/yr annual cash flow and $752/mo monthly cash flow. Total monthly income runs $6,166/mo, and a $4,204/mo payment keeps the spread at $752/mo. Purchase price stands at $859,000, and rental yield measures 8.61% with $6,166/mo rent. Return on cash invested shows 23.25% in year one, and 5% annual appreciation builds toward $237,326 over five years. Five-year ROI reaches 120.91% and total cumulative return in cash records $341,691. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $6,166/mo property income covering a $4,204/mo payment rather than investor’s personal income.

Single Family

Built in 1925

1,512 sqft lot

$N/A/sqft

No HOA