179 Lake St, Waltham, MA, 02451 | 3.84% Rental Yield

For Sale

Listed for sale 3 days ago

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
1 Bath
912 sft

53 Will Dr UNIT 143, Canton, MA, 02021

Currently Rented+ 2 more

12 Bed
3 Bath
5115 sft

133 Mount Vernon St, Lowell, MA, 01854

1 Bed
1 Bath
840 sft

131 Coolidge Ave APT 422, Watertown, MA, 02472

2 Bed
2 Bath
1385 sft

111 Manchester St #B, Lowell, MA, 01852

Nearby investment properties with comparable prices

4 Bed
3 Bath
2572 sft

23 Ledgeview Dr, Norwood, MA, 02062

2 Bed
2 Bath
830 sft

100 Lincoln St #U502, Brighton, MA, 02135

3 Bed
4 Bath
2008 sft

49-49B Coffey St #B, Dorchester, MA, 02122

2 Bed
2 Bath
830 sft

100 Lincoln St #502, Brighton, MA, 02135

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

Rental property for sale in Waltham at 179 Lake St, Waltham, MA, 02451 priced at $1,100,000 pairs $3,520/mo rent with after a $5,384/mo payment. Total monthly income equals $3,520/mo. Return on cash invested is 8.88% in year one, and rental yield stands at 3.84% on a $1,100,000 basis. Equity gained on principal adds $7,098/yr, and 5% annual appreciation accumulates to $303,910 by year five. Five-year ROI measures 43.74% and total cumulative return in cash reaches $155,887. For financing, Ziffy Mortgage’s DSCR program evaluates $3,520/mo property income against a $5,384/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2025

4,691 sqft lot

$N/A/sqft

No HOA