11 Naviens Ln #1, Waltham, MA, 02453 | 3.14% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

11 Naviens Ln #1, Waltham, MA, 02453 | 3.14% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3002 sft

308 Newton St #1A, Waltham, MA, 02453

2 Bed
2 Bath
1125 sft

62 Sonia Dr, Marlborough, MA, 01752

4 Bed
4 Bath
2892 sft

308 Newton St #1, Waltham, MA, 02453

4 Bed
4 Bath
3002 sft

308 Newton St #1B, Waltham, MA, 02453

Nearby investment properties with comparable prices

4 Bed
3 Bath
3837 sft

153 Partridge St, Franklin, MA, 02038

3 Bed
3 Bath
3564 sft

3 Candlewood Ln, Southborough, MA, 01772

4 Bed
3 Bath
2784 sft

4 Westover Pkwy, Norwood, MA, 02062

3 Bed
1 Bath
1314 sft

28 Samoset Rd, Newton, MA, 02468

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 11 Naviens Ln #1, Waltham, MA, 02453 priced at $1,099,900 pairs $2,880/mo rent with after a $5,383/mo payment. Total monthly income equals $2,880/mo. Return on cash invested is 6.73% in year one, and rental yield stands at 3.14% on a $1,099,900 basis. Equity gained on principal adds $7,097/yr, and 5% annual appreciation accumulates to $303,882 by year five. Five-year ROI measures 32.19% and total cumulative return in cash reaches $114,732. For financing, Ziffy Mortgage’s DSCR program evaluates $2,880/mo property income against a $5,383/mo payment instead of your W2s, 1099s, or Tax returns.

Townhouse

Built in 2025

N/A lot

$N/A/sqft

No HOA

More details about the property

Exceptional new construction townhome combines top-quality craftsmanship with modern living. The thoughtfully designed open floor plan features high ceilings, crown moldings, and gleaming hardwood floors. The bright living room with a cozy fireplace flows effortlessly into the dining area and a chefs kitchen, complete with quartz countertops, a spacious island bar, stainless steel appliances, and access to a private balcony. The primary suite offers a spa-like bath with dual vanities and a walk-in closet, while the first-floor guest suite includes a private bath and sliding glass doors leading to a deck and fenced yard. Additional highlights include a finished basement family room, a heated one-car garage, high-tech Wi-Fi heating, and a welcoming entry hall with built-in cubbies and bench. Ideally situated near shops, restaurants, the Charles River Walk, and public transportation, this home delivers the perfect balance of style, comfort, and convenience.