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% |
Rental property for sale in Waltham at 14 Fuller St #2, Waltham, MA, 02453 priced at $1,124,900 pairs $2,880/mo rent with after a $5,506/mo payment. Total monthly income equals $2,880/mo. Return on cash invested is 5.85% in year one, and rental yield stands at 3.07% on a $1,124,900 basis. Equity gained on principal adds $7,259/yr, and 5% annual appreciation accumulates to $310,789 by year five. Five-year ROI measures 27.74% and total cumulative return in cash reaches $101,101. For financing, Ziffy Mortgage’s DSCR program evaluates $2,880/mo property income against a $5,506/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$200 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-01-06 | Price change | $1,124,900 |
| 2024-11-08 | Price change | $1,139,900 |
| 2024-10-02 | Listed for sale | $1,149,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Brian J. Fitzpatrick • Coldwell Banker Realty - Waltham
Mls Name: MLS PIN
Mls ID: #73297657
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.
