28 Hillcrest St, Waltham, MA, 02451 | 6.2% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

28 Hillcrest St, Waltham, MA, 02451 | 6.2% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1333 sft

30 Deacon St #30, Northborough, MA, 01532

3 Bed
3 Bath
2314 sft

7 Elizabeth Dr UNIT 7, Northborough, MA, 01532

3 Bed
2 Bath
1736 sft

17 Deacon St UNIT 17, Northborough, MA, 01532

4 Bed
2 Bath
1934 sft

145 Purchase St, Milford, MA, 01757

Nearby investment properties with comparable prices

4 Bed
2 Bath
1697 sft

7 Baben Rd, Hudson, MA, 01749

2 Bed
2 Bath
2060 sft

34 Forest Ave, Hudson, MA, 01749

3 Bed
2 Bath
1523 sft

210 Plympton Rd, Sudbury, MA, 01776

4 Bed
2 Bath
2170 sft

16 Manning St, 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

Investment property for sale in Waltham at 28 Hillcrest St, Waltham, MA, 02451 listed at $699,900 pairs $3,616/mo rent with a $3,426/mo payment. Total monthly income runs $3,616/mo. Return on cash invested measures 15.91% in year one, and rental yield registers 6.2% at a $699,900 basis. Equity gained on principal adds $4,516/yr, and annual property appreciation at 5% supports $193,369 by year five. Five-year ROI tracks 81.55% and total cumulative return in cash totals $187,772. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,616/mo property income relative to a $3,426/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1920

2,953 sqft lot

$N/A/sqft

No HOA

More details about the property

Highly Desirable North Waltham Location! Move right into this sun-filled home featuring a bright eat-in kitchen, spacious living room, and a large, private family room. The cathedral-ceiling primary bedroom, gleaming hardwood floors throughout, and a newer ceramic-tiled bath with double vanity. Two additional bedrooms complete the second floor. Replacement windows, newer roof, a new generous deck perfect for relaxing, new patio, basement storage and much more! Conveniently located just steps from top-rated MacArthur Elementary School, parks, shops, and public transportation. Easy access to Routes 128, 2, and Storrow Drive! OPEN HOUSES SATURDAY 11/15 AND SUNDAY 11/16 from 12-1:30!