10 Naviens Ln #2, Waltham, MA, 02453 | $600/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10 Naviens Ln #2, Waltham, MA, 02453 | $600/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2780 sft

19 Winter St, Framingham, MA, 01702

4 Bed
3 Bath
3521 sft

94 Goodmans Hill Rd, Sudbury, MA, 01776

4 Bed
2 Bath
1960 sft

6 Woodward Rd, Framingham, MA, 01701

3 Bed
2 Bath
1920 sft

54 Warren St, Westborough, MA, 01581

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
2 Bath
1420 sft

20 Broad St #6, Medway, MA, 02053

2 Bed
2 Bath
1375 sft

2 Codman Way #311, Westborough, MA, 01581

3 Bed
3 Bath
1621 sft

31 Stone Ridge Rd UNIT 31, Franklin, MA, 02038

2 Bed
1 Bath
1612 sft

17 Maple St #17, Needham, MA, 02492

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 Waltham at 10 Naviens Ln #2, Waltham, MA, 02453 priced at $549,999 pairs $4,067/mo rent with $600/mo cash flow after a $2,692/mo payment. Total monthly income equals $4,067/mo, and annual cash flow comes to $7,205/yr on $180,950 invested. Return on cash invested is 24.04% in year one, and rental yield stands at 8.87% on a $549,999 basis. Equity gained on principal adds $3,549/yr, and 5% annual appreciation accumulates to $151,955 by year five. Five-year ROI measures 125.13% and total cumulative return in cash reaches $226,425. For financing, Ziffy Mortgage’s DSCR program evaluates $4,067/mo property income against a $2,692/mo payment instead of your W2s, 1099s, or Tax returns.

Condo

Built in 2014

N/A lot

$N/A/sqft

No HOA

More details about the property

This spacious 3 bedroom, 2 bath condo offers unbeatable value. With two off-street parking spots and a low condo fee, this home is the perfect mix of comfort and affordability. Inside youll find a bright, open layout with three well-sized bedrooms and two full bathrooms, giving you the flexibility for family, guests, or a home office. sold as is where is. All due diligence/Inspections are Buyer/Buyers agent responsibility including but not limited to Smoke certs, final water/sewer readings. "Seller" currently has the property UA to buy, sale contingent on completion of "sellers" purchase, reserves right to transfer contract. Group showing only 9/29 at 2pm. Attendance must be confirmed via email. NO PRIVATE SHOWINGS.