114 Central St #1, Waltham, MA, 02453 | $240/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
793 sft

72 Strathmore Rd APT 1B, Brighton, MA, 02135

2 Bed
1 Bath
748 sft

125 Trapelo Rd #U23, Belmont, MA, 02478

2 Bed
1 Bath
725 sft

15 Staples Ave APT 31, Everett, MA, 02149

3 Bed
1 Bath
1032 sft

59 Riverneck Rd, Chelmsford, MA, 01824

Nearby investment properties with comparable prices

Investment Property+ 1 more

2 Bed
2 Bath
1031 sft

52 Lawrence Dr #M312, Lowell, MA, 01854

2 Bed
2 Bath
905 sft

80 Foster St APT 501, Peabody, MA, 01960

4 Bed
2 Bath
1819 sft

94 D St, Lowell, MA, 01851

3 Bed
1 Bath
1545 sft

59 Fay St, Lowell, MA, 01852

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 114 Central St #1, Waltham, MA, 02453 generates $3,385/mo in rent and, after a $2,442/mo payment, leaves $240/mo in cash flow. Total monthly income is $3,385/mo, and annual cash flow is $2,883/yr on $165,419 invested. Return on cash invested sits at 21.65% in year one, and rental yield is 8.14% on a $499,000 entry. Equity gained on principal adds $3,220/yr, while 5% annual appreciation builds toward $137,865 over five years. Five-year ROI reaches 112.34% and total cumulative return in cash sums $185,838. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,385/mo property income rather than buyer’s personal income.

Condo

Built in 1900

N/A lot

$N/A/sqft

No HOA