45 Woodville St, Roxbury, MA, 02119 | $5,896/mo Cash Flow

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3752 sft

60 Old Oaken Bucket Rd, Norwell, MA, 02061

5 Bed
4 Bath
3388 sft

100 Farm St, Wakefield, MA, 01880

4 Bed
3 Bath
3346 sft

33 Upwey Rd, Wellesley, MA, 02481

6 Bed
6 Bath
11643 sft

6 Mountain View Dr, Framingham, MA, 01701

Nearby investment properties with comparable prices

2 Bed
1 Bath
780 sft

73 Lionel Ave APT F, Waltham, MA, 02452

3 Bed
2 Bath
1160 sft

33 Clark St #A, Randolph, MA, 02368

3 Bed
2 Bath
1541 sft

477 Edgell Rd, Framingham, MA, 01701

- Bed
1 Bath
500 sft

44 Washington St APT 713, Brookline, MA, 02445

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 45 Woodville St, Roxbury, MA, 02119 earns $5,896/mo cash flow from $9,178/mo rent with a $2,549/mo payment. Total monthly income totals $9,178/mo, and annual cash flow totals $70,748/yr on $171,310 capital. ROI tracks 61.36% on current figures, and rental yield reads 21.15% at a $520,700 purchase. Equity gained on principal adds $3,360/yr, and 5% annual appreciation supports $143,860 over five years. Five-year ROI reaches 325.24% and total cumulative return in cash sums $557,163. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $9,178/mo property income instead of your personal income.

Single Family

Built in 1895

1,306 sqft lot

$N/A/sqft

No HOA