Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Waltham at 103 Lake St, Waltham, MA, 02451 priced at $639,900 pairs $3,890/mo rent with after a $3,132/mo payment. Total monthly income equals $3,890/mo. Return on cash invested is 19.24% in year one, and rental yield stands at 7.29% on a $639,900 basis. Equity gained on principal adds $4,129/yr, and 5% annual appreciation accumulates to $176,793 by year five. Five-year ROI measures 99.39% and total cumulative return in cash reaches $209,243. For financing, Ziffy Mortgage’s DSCR program evaluates $3,890/mo property income against a $3,132/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1958
3,999 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-04-30 | Listed for sale | $639,900 |
| 2013-07-12 | Sold | $286,000 |
| 2013-04-26 | Listed for sale | $279,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-01 | $4807.00 | 0.67% | $498,600 | 7.76% |
| 2023-05-01 | $4775.00 | N/A | $462,700 | 7.96% |
| 2022-05-01 | $4775.00 | 1.19% | $428,600 | 2.81% |
Listed by: Hans Brings RESULTS • Coldwell Banker Realty - Waltham
Mls Name: MLS PIN
Mls ID: #73366699
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
