138 Myrtle St FLOOR 2, Waltham, MA, 02453 | 3.89% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

3 Bed
2 Bath
2400 sft

98 Foster St, Peabody, MA, 01960

4 Bed
2 Bath
1498 sft

23 Hillcrest Dr, Lowell, MA, 01851

2 Bed
1 Bath
882 sft

186 West St, Malden, MA, 02148

3 Bed
2 Bath
1564 sft

203 Pleasant St, Ashland, MA, 01721

Nearby investment properties with comparable prices

5 Bed
2 Bath
1903 sft

13 Princeton St, Somerville, MA, 02144

4 Bed
3 Bath
2870 sft

44 Proctor St, Hopkinton, MA, 01748

3 Bed
3 Bath
2710 sft

9 Stony Brook Rd, Westford, MA, 01886

3 Bed
3 Bath
2138 sft

6 Powder House Ln #1A, East Walpole, MA, 02032

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

Total monthly income runs $3,992/mo, and a $6,020/mo payment. Purchase price stands at $1,229,900, and rental yield measures 3.89% with $3,992/mo rent. Return on cash invested shows 9.05% in year one, and 5% annual appreciation builds toward $339,799 over five years. Five-year ROI reaches 44.64% and total cumulative return in cash records $177,903. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,992/mo property income covering a $6,020/mo payment rather than investor’s personal income.

Townhouse

Built in 2023

N/A lot

$N/A/sqft

No HOA