4-6 Marcella St #2, Roxbury, MA, 02119 | $1,676/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2374 sft

251 Waltham St, Newton, MA, 02465

6 Bed
4 Bath
2939 sft

20-22 Woodbridge St, Cambridge, MA, 02140

5 Bed
5 Bath
3280 sft

45 Sargent Ave, Somerville, MA, 02145

Investment Property+ 2 more

5 Bed
5 Bath
3212 sft

10 Parker Rd, Newton, MA, 02459

Nearby investment properties with comparable prices

2 Bed
3 Bath
2298 sft

402 Pine Brook Dr UNIT 402, Peabody, MA, 01960

2 Bed
2 Bath
1134 sft

30 Lakeside Ave, Quincy, MA, 02169

3 Bed
2 Bath
1253 sft

437 N Warren Ave, Brockton, MA, 02301

3 Bed
1 Bath
1214 sft

29 Russet Rd, Billerica, MA, 01821

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 4-6 Marcella St #2, Roxbury, MA, 02119 priced at $699,000 pairs $6,397/mo rent with $1,676/mo cash flow after a $3,421/mo payment. Total monthly income equals $6,397/mo, and annual cash flow comes to $20,107/yr on $229,971 invested. Return on cash invested is 28.8% in year one, and rental yield stands at 10.98% on a $699,000 basis. Equity gained on principal adds $4,511/yr, and 5% annual appreciation accumulates to $193,121 by year five. Five-year ROI measures 151.26% and total cumulative return in cash reaches $347,846. For financing, Ziffy Mortgage’s DSCR program evaluates $6,397/mo property income against a $3,421/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 1930

2,178 sqft lot

$N/A/sqft

$316 monthly HOA