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% |
Investment property for sale in Waltham at 120 Princeton Ave, Waltham, MA, 02451 listed at $825,000 pairs $4,376/mo rent with a $4,038/mo payment. Total monthly income runs $4,376/mo. Return on cash invested measures 16.42% in year one, and rental yield registers 6.37% at a $825,000 basis. Equity gained on principal adds $5,324/yr, and annual property appreciation at 5% supports $227,932 by year five. Five-year ROI tracks 84.25% and total cumulative return in cash totals $228,681. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,376/mo property income relative to a $4,038/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 1974
3,563 sqft lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-16 | Sold | $825,000 |
| 2025-07-30 | Contingent | $799,900 |
| 2025-07-23 | Listed for sale | $799,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-24 | $6082.00 | 0.90% | $630,900 | 8.01% |
| 2023-10-24 | $6028.00 | -0.30% | $584,100 | 7.63% |
| 2022-10-24 | $6046.00 | 0.92% | $542,700 | 2.55% |
Listed by: Hans Brings RESULTS • Coldwell Banker Realty - Waltham
Mls Name: MLS PIN
Mls ID: #73408182
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. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
