Unit 5 Plan, 75 MaywoodRoxburyMA02119
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeSolid, durable, and financeable, Unit 5 Plan, 75 Maywood, Roxbury, MA, 02119 in Roxbury earns a 8.67% gross yield at $509,999. Rent of $3,686/mo nets $472/mo after the $2,293/mo mortgage. The 1.61 DSCR signals clean DSCR underwriting through Ziffy Mortgage, with no personal income verification required. Five-year value growth of $140,903 and $4,697/yr in equity accumulation project a total cumulative return of $224,014.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.7% | 5.0% |
| Monthly Cash Flow | $472 | $350 |
City averages based on Roxbury market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $3,686 |
| Total Monthly Debt Service | $3,012 |
| DSCR Ratio | 1.22x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Condo
Built in 2026
N/A lot
$N/A/sqft
No HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: N/A • Dot Collection Team
Mls Name: Dot Collection Team
Mls ID: #N/A