255 Winter St UNIT 302, Waltham, MA, 02451 | $61/mo Cash Flow

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

255 Winter St UNIT 302, Waltham, MA, 02451 | $61/mo Cash Flow | Ziffy

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 1 more

6 Bed
2 Bath
1924 sft

34 High St, Hudson, MA, 01749

2 Bed
3 Bath
2454 sft

53 Spruce St #53, Hopkinton, MA, 01748

2 Bed
3 Bath
3921 sft

24 Highcroft Way #24, Hopkinton, MA, 01748

3 Bed
2 Bath
1444 sft

52 S Mill St, Hopkinton, MA, 01748

Nearby investment properties with comparable prices

5 Bed
3 Bath
2670 sft

5 Stanford Cir, Milford, MA, 01757

3 Bed
1 Bath
1573 sft

327 South St, Northborough, MA, 01532

3 Bed
2 Bath
1470 sft

27 Union St #27, Natick, MA, 01760

3 Bed
2 Bath
1456 sft

68 Upland Rd, Marlborough, MA, 01752

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 255 Winter St UNIT 302, Waltham, MA, 02451 generates $3,718/mo in rent and, after a $2,840/mo payment, leaves $61/mo in cash flow. Total monthly income is $3,718/mo, and annual cash flow is $729/yr on $190,919 invested. Return on cash invested sits at 20.44% in year one, and rental yield is 7.69% on a $580,300 entry. Equity gained on principal adds $3,745/yr, while 5% annual appreciation builds toward $160,326 over five years. Five-year ROI reaches 105.81% and total cumulative return in cash sums $202,015. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,718/mo property income rather than buyer’s personal income.

Condo

Built in 2009

N/A lot

$N/A/sqft

No HOA