80 Winthrop St UNIT 2, Roxbury, MA, 02119 | $390/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
3 Bath
1887 sft

501 Auburn St APT 401, Whitman, MA, 02382

2 Bed
2 Bath
1025 sft

666 Main St APT 315, Winchester, MA, 01890

3 Bed
2 Bath
1202 sft

64 Highland St, Canton, MA, 02021

3 Bed
1 Bath
992 sft

231 Central St, Framingham, MA, 01701

Nearby investment properties with comparable prices

3 Bed
1 Bath
1080 sft

95 Fuller Rd, Weymouth, MA, 02191

2 Bed
3 Bath
2144 sft

501 Foxwood Cir UNIT 501, Peabody, MA, 01960

2 Bed
2 Bath
1007 sft

474 Revere Beach Blvd APT 903, Revere, MA, 02151

2 Bed
2 Bath
970 sft

77 Adams St UNIT 109, Quincy, MA, 02169

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 80 Winthrop St UNIT 2, Roxbury, MA, 02119 listed at $629,000 pairs $4,355/mo rent with a $3,079/mo payment to leave $390/mo cash flow. Total monthly income runs $4,355/mo, and annual cash flow reaches $4,682/yr on $206,941 cash to close. Return on cash invested measures 22.32% in year one, and rental yield registers 8.31% at a $629,000 basis. Equity gained on principal adds $4,059/yr, and annual property appreciation at 5% supports $173,781 by year five. Five-year ROI tracks 115.91% and total cumulative return in cash totals $239,865. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,355/mo property income relative to a $3,079/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1925

N/A lot

$N/A/sqft

No HOA