51 Saint James St, Roxbury, MA, 02119 | $1,050/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2123 sft

3 Parker St, Acton, MA, 01720

3 Bed
2 Bath
1829 sft

15 Upland Rd, Melrose, MA, 02176

3 Bed
2 Bath
1559 sft

21 Houlton St, Bedford, MA, 01730

4 Bed
2 Bath
2084 sft

1 Chapin Cir, Randolph, MA, 02368

Nearby investment properties with comparable prices

3 Bed
2 Bath
1017 sft

40 Stockton St APT 2, Dorchester, MA, 02124

2 Bed
2 Bath
1196 sft

30 Revere Beach Pkwy APT 803, Medford, MA, 02155

2 Bed
1 Bath
800 sft

15 Ellery St APT 12, Cambridge, MA, 02138

3 Bed
2 Bath
1400 sft

204 Hartford St, Natick, MA, 01760

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 51 Saint James St, Roxbury, MA, 02119 priced at $725,000 converts $5,620/mo rent into $1,050/mo cash flow after a $3,549/mo obligation. Total monthly income equals $5,620/mo, and annual cash flow totals $12,600/yr on $238,525 invested. Return on cash invested prints 25.34% in year one, and rental yield reads 9.3% against a $725,000 entry. Equity gained on principal adds $4,678/yr, while 5% annual appreciation compiles into $200,304 by year five. Five-year ROI reaches 132.09% and total cumulative return in cash sums $315,065. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,620/mo property income covering a $3,549/mo payment, not borrower’s personal income.

Multi Family

Built in 1847

8,715 sqft lot

$N/A/sqft

No HOA