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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
1196 sft

133 Hillside Rd #1, Watertown, MA, 02472

3 Bed
2 Bath
1322 sft

36 Springfield St #1, Somerville, MA, 02143

1 Bed
1 Bath
870 sft

99 Pond Ave APT 202, Brookline, MA, 02445

2 Bed
2 Bath
1397 sft

410 Salem St APT 101, Wakefield, MA, 01880

Nearby investment properties with comparable prices

1 Bed
1 Bath
1027 sft

30 Coppersmith Way #104, Canton, MA, 02021

3 Bed
2 Bath
1209 sft

64 Merrimack Meadows Ln UNIT 64, Tewksbury, MA, 01876

Investment Property+ 2 more

4 Bed
2 Bath
1793 sft

607 Turnpike St, Stoughton, MA, 02072

2 Bed
1 Bath
1080 sft

53 Melrose St APT 7F, Melrose, MA, 02176

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