37 Regent St #2, Roxbury, MA, 02119 | $946/mo Cash Flow

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
640 sft

15 Short St APT 4, Brookline, MA, 02446

2 Bed
2 Bath
1073 sft

19 Dalrymple St #D, Jamaica Plain, MA, 02130

2 Bed
1 Bath
1498 sft

9 Benson Rd, Stoughton, MA, 02072

1 Bed
1 Bath
490 sft

15 Allston St #2, Charlestown, MA, 02129

Nearby investment properties with comparable prices

2 Bed
1 Bath
1000 sft

191 Tall Oaks Dr UNIT C, Weymouth, MA, 02190

4 Bed
2 Bath
2379 sft

229 Chestnut St, Randolph, MA, 02368

Investment Property+ 1 more

2 Bed
1 Bath
795 sft

38 Silver Hill Ln APT 8, Natick, MA, 01760

2 Bed
2 Bath
1160 sft

155 George Washington Blvd APT 402, Hull, MA, 02045

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

Rental property for sale in Roxbury at 37 Regent St #2, Roxbury, MA, 02119 priced at $434,700 pairs $3,686/mo rent with $946/mo cash flow after a $2,128/mo payment. Total monthly income equals $3,686/mo, and annual cash flow comes to $11,350/yr on $144,103 invested. Return on cash invested is 27.79% in year one, and rental yield stands at 10.18% on a $434,700 basis. Equity gained on principal adds $2,805/yr, and 5% annual appreciation accumulates to $120,100 by year five. Five-year ROI measures 145.23% and total cumulative return in cash reaches $209,282. For financing, Ziffy Mortgage’s DSCR program evaluates $3,686/mo property income against a $2,128/mo payment instead of your W2s, 1099s, or Tax returns.

Apartment

Built in N/A

N/A lot

$N/A/sqft

No HOA