28 Waltham St UNIT A, Maynard, MA, 01754 | $291/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

28 Waltham St UNIT A, Maynard, MA, 01754 | $291/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1158 sft

32 Indian Lake Pkwy, Worcester, MA, 01605

2 Bed
2 Bath
1526 sft

65 Lake Ave APT 809, Worcester, MA, 01604

3 Bed
2 Bath
1523 sft

6 C Weldon Ave, Worcester, MA, 01607

3 Bed
2 Bath
936 sft

23 Dryden St, Worcester, MA, 01605

Nearby investment properties with comparable prices

3 Bed
1 Bath
1381 sft

301 Central St, Hudson, MA, 01749

2 Bed
2 Bath
1770 sft

1205 Hazelwood Way #1205, Clinton, MA, 01510

3 Bed
1 Bath
1452 sft

30 Campground Rd, Sterling, MA, 01564

3 Bed
3 Bath
1600 sft

17-17 Mott St #A, Worcester, MA, 01604

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 Maynard at 28 Waltham St UNIT A, Maynard, MA, 01754 at $489,900 posts ROI 22.06% with $291/mo cash flow from $3,379/mo rent. Total monthly income equals $3,379/mo, and annual cash flow records $3,493/yr on $162,402 to close. Return on cash invested measures 22.06% and rental yield reads 8.28% at the current $489,900. Equity gained on principal adds $3,161/yr, and 5% annual appreciation supports $135,350 by year five. Five-year ROI prints 114.54% and total cumulative return in cash totals $186,017.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $3,379/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).

Condo

Built in 2010

N/A lot

$N/A/sqft

No HOA

More details about the property

NEW Construction Almost! We saved the best for last! Well-respected builder has thoroughly upgraded this condo (2025) from walls, floors, ceilings, insulation, wiring, roof, HVAC & and more! Chic two-bedroom, 1.5-bath condo is, well, flawless! See this unique floorplan with a glamorous kitchen, breakfast bar, dining area, a huge deck for entertaining, and a guest bath on the first floor; a spiral staircase to a spacious family room with walk-out to an exclusive-use yard; and upstairs: two bedrooms, a new bath & laundry. Efficient gas heat; foam spray insulation throughout. Set on a corner lot with a driveway off a side street, this home is ready to greet you. Share one wall and one large lot that is steps from vibrant Maynard village but offers a large front and backyard. Come home, yall! Spec'd for induction cooking - gas is an option.