11 Kingston Rd, Waltham, MA, 02451 | $567/mo Cash Flow

For Sale

Listed for sale 7 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

7 Bed
3 Bath
4732 sft

25 W Baltimore St, Lynn, MA, 01902

- Bed
1 Bath
610 sft

1 Charles St #807, Boston, MA, 02114

Currently Rented+ 2 more

7 Bed
7 Bath
3625 sft

28 Grand St, Lowell, MA, 01851

2 Bed
1 Bath
1266 sft

100 Lawn St #100, Roxbury Crossing, MA, 02120

Nearby investment properties with comparable prices

1 Bed
1 Bath
1020 sft

200 Martins Lndg UNIT 108, North Reading, MA, 01864

3 Bed
1 Bath
1280 sft

114 Linda Cir, Marlborough, MA, 01752

3 Bed
2 Bath
1520 sft

69 Lucerne St, Dorchester, MA, 02124

2 Bed
4 Bath
1419 sft

165 Old Colony Ave APT A, Quincy, MA, 02170

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 Waltham at 11 Kingston Rd, Waltham, MA, 02451 with 5% annual appreciation on a $629,900 basis while $4,537/mo rent supports operations. Total monthly income totals $4,537/mo and a $3,083/mo payment preserves $567/mo for cash returns. Annual cash flow comes to $6,803/yr on $207,237 deployed, and return on cash invested reaches 23.34% in year one. Equity gained on principal adds $4,065/yr, and five-year appreciation sums $174,030 alongside rental yield of 8.64%. Five-year ROI measures 121.36% and total cumulative return in cash totals $251,511.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,537/mo property income versus a $3,083/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1960

10,751 sqft lot

$N/A/sqft

No HOA