51 Beech Glen St #3, Roxbury, MA, 02119 | $2,331/mo Cash Flow

Recently Sold

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
806 sft

141 Willard St APT 12, Quincy, MA, 02169

2 Bed
2 Bath
1141 sft

685 Oak St #112, Brockton, MA, 02301

1 Bed
1 Bath
890 sft

3 Seal Harbor Rd APT 234, Winthrop, MA, 02152

Currently Rented+ 1 more

1 Bed
1 Bath
385 sft

386 Commonwealth Ave APT 42, Boston, MA, 02215

Nearby investment properties with comparable prices

3 Bed
1 Bath
1216 sft

79 Nicholson Dr, Brockton, MA, 02302

3 Bed
2 Bath
1449 sft

54 Crescent St, Rockland, MA, 02370

3 Bed
2 Bath
1595 sft

110 Summit Ave #1, Winthrop, MA, 02152

2 Bed
2 Bath
1188 sft

91 Drummer, Village Of Nagog Woods, MA, 01718

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 51 Beech Glen St #3, Roxbury, MA, 02119 earns $2,331/mo cash flow from $3,686/mo rent with a $1,052/mo payment. Total monthly income totals $3,686/mo, and annual cash flow totals $27,975/yr on $71,273 capital. ROI tracks 59.16% on current figures, and rental yield reads 20.57% at a $215,000 purchase. Equity gained on principal adds $1,387/yr, and 5% annual appreciation supports $59,401 over five years. Five-year ROI reaches 313.54% and total cumulative return in cash sums $223,465. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,686/mo property income instead of your personal income.

Condo

Built in 1899

871 sqft lot

$N/A/sqft

No HOA