416 Belgrade Ave APT 25, West Roxbury, MA, 02132 | $591/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

416 Belgrade Ave APT 25, West Roxbury, MA, 02132 | $591/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
868 sft

695 S Main St, Bellingham, MA, 02019

2 Bed
2 Bath
927 sft

2 George St APT C, Plainville, MA, 02762

3 Bed
1 Bath
1138 sft

231 Spring St, Mansfield, MA, 02048

2 Bed
1 Bath
930 sft

251 Neponset St APT 3, Canton, MA, 02021

Nearby investment properties with comparable prices

2 Bed
2 Bath
1184 sft

37 Fairway Ln UNIT 37, Blackstone, MA, 01504

3 Bed
1 Bath
1755 sft

11 State St, Milford, MA, 01757

4 Bed
2 Bath
1897 sft

86 Fall St, Woonsocket, RI, 02895

2 Bed
2 Bath
1258 sft

24 Waverley Ln #24, Framingham, MA, 01702

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 West Roxbury at 416 Belgrade Ave APT 25, West Roxbury, MA, 02132 earns $591/mo cash flow from $2,993/mo rent with a $1,865/mo payment. Total monthly income totals $2,993/mo, and annual cash flow totals $7,097/yr on $126,301 capital. ROI tracks 25.53% on current figures, and rental yield reads 9.43% at a $380,999 purchase. Equity gained on principal adds $2,459/yr, and 5% annual appreciation supports $105,263 over five years. Five-year ROI reaches 133.14% and total cumulative return in cash sums $168,158. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,993/mo property income instead of your personal income.

Condo

Built in 1966

720 sqft lot

$N/A/sqft

No HOA

More details about the property

Quiet and charming two bedrooms, one bath in West Roxbury. Featuring an open living and dining area, great closet space, large primary bedroom. This condo also includes laundry and storage in the basement, plus one assigned parking space. High owner occupancy. Perfect opportunity for first time buyers to build equity and get into the market. Great for investors as easy rental, on bus line and can walk to shops and restaurants, all due to its excellent location and great amenities. Easy access to downtown Boston. Buyer to perform due diligence, verify any and all information.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02132, West Roxbury, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	12,035 (100%)
Owner Occupied HU	7,771 (64.6%)
Renter Occupied HU	3,610 (30.0%)
Vacant Housing Units	654 ( 5.4%)
Median Home Value	$764,136
Average Home Value	$804,012