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% |
Total monthly income runs $3,420/mo, and a $7,826/mo payment. Purchase price stands at $1,599,000, and rental yield measures 2.57% with $3,420/mo rent. Return on cash invested shows 4.49% in year one, and 5% annual appreciation builds toward $441,774 over five years. Five-year ROI reaches 20.36% and total cumulative return in cash records $105,493. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,420/mo property income covering a $7,826/mo payment rather than investor’s personal income.
Townhouse
Built in 2024
N/A lot
$N/A/sqft
$200 monthly HOA
Neighborhood data shown for ZIP Code: 02478, Belmont, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,856 (100%) |
| Owner Occupied HU | 6,320 (58.2%) |
| Renter Occupied HU | 3,883 (35.8%) |
| Vacant Housing Units | 653 ( 6.0%) |
| Median Home Value | $1,215,863 |
| Average Home Value | $1,284,804 |
Residential
10,173
Single Family
9,309
Multi-Family
864
Businesses
844
Date | Event | Price |
|---|---|---|
| 2025-01-21 | Listed for sale | $1,599,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Hans Brings RESULTS • Coldwell Banker Realty - Waltham
Mls Name: MLS PIN
Mls ID: #73327734
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.
