180 Hardy Pond Rd, Waltham, MA, 02451 | 7.33% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1227 sft

93 Robinson St, Lynn, MA, 01905

4 Bed
3 Bath
2792 sft

57 Maurice St, Medford, MA, 02155

3 Bed
4 Bath
2336 sft

15 Edinboro Ter, Newton, MA, 02460

4 Bed
2 Bath
3376 sft

35 Champlain St, Dracut, MA, 01826

Nearby investment properties with comparable prices

2 Bed
2 Bath
1490 sft

2213 Pennington Dr #2213, Walpole, MA, 02081

3 Bed
3 Bath
2165 sft

495 Edmands Rd, Framingham, MA, 01701

3 Bed
3 Bath
2022 sft

56 Bolton Woods Way, Bolton, MA, 01740

3 Bed
2 Bath
1860 sft

18 Antrim Rd, Framingham, MA, 01701

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 $4,766/mo, and a $3,817/mo payment. Purchase price stands at $779,900, and rental yield measures 7.33% with $4,766/mo rent. Return on cash invested shows 19.36% in year one, and 5% annual appreciation builds toward $215,472 over five years. Five-year ROI reaches 100.02% and total cumulative return in cash records $256,641. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,766/mo property income covering a $3,817/mo payment rather than investor’s personal income.

Single Family

Built in 1960

7,723 sqft lot

$N/A/sqft

No HOA