13 Robbins St #1, Waltham, MA, 02453 | $359/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1889 sft

321 Cambridge St, Burlington, MA, 01803

3 Bed
3 Bath
1610 sft

265-267 River St #267, Newton, MA, 02465

5 Bed
3 Bath
3132 sft

71 Townsend St, Roxbury, MA, 02119

3 Bed
2 Bath
1762 sft

3 Donald Rd, Stoughton, MA, 02072

Nearby investment properties with comparable prices

3 Bed
2 Bath
1706 sft

60 Davidson Rd, Framingham, MA, 01701

3 Bed
2 Bath
1664 sft

13 State St, Peabody, MA, 01960

4 Bed
2 Bath
1777 sft

26 Beulah St, Framingham, MA, 01701

2 Bed
3 Bath
1200 sft

4 Sargent St APT 2, Dorchester, MA, 02125

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 13 Robbins St #1, Waltham, MA, 02453 at $799,000 posts ROI 21.7% with $359/mo cash flow from $5,395/mo rent. Total monthly income equals $5,395/mo, and annual cash flow records $4,305/yr on $262,871 to close. Return on cash invested measures 21.7% and rental yield reads 8.1% at the current $799,000. Equity gained on principal adds $5,156/yr, and 5% annual appreciation supports $220,749 by year five. Five-year ROI prints 112.55% and total cumulative return in cash totals $295,866.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $5,395/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Townhouse

Built in 1900

N/A lot

$N/A/sqft

No HOA