25 Lionel Ave APT EWalthamMA02452
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Waltham at 25 Lionel Ave APT E, Waltham, MA, 02452 with 5% annual appreciation on a $430,000 basis while $3,326/mo rent supports operations. Total monthly income totals $3,326/mo and a $2,105/mo payment preserves $615/mo for cash returns. Annual cash flow comes to $7,385/yr on $142,545 deployed, and return on cash invested reaches 25.09% in year one. Equity gained on principal adds $2,775/yr, and five-year appreciation sums $118,801 alongside rental yield of 9.28%. Five-year ROI measures 130.79% and total cumulative return in cash totals $186,435.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $3,326/mo property income versus a $2,105/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1979
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 02452, Waltham, MA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 5,229 (100%) |
| Owner Occupied HU | 2,813 (53.8%) |
| Renter Occupied HU | 2,140 (40.9%) |
| Vacant Housing Units | 276 ( 5.3%) |
| Median Home Value | $834,778 |
| Average Home Value | $895,757 |
Housing Distribution
Address Breakdown
Residential
5,369
Single Family
3,522
Multi-Family
1,847
Businesses
411
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Yana Brodskiy • Coldwell Banker Realty - Needham
Mls Name: MLS PIN
Mls ID: #73468880