Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Waltham at 31 Pond St APT 20, Waltham, MA, 02451 generates $2,722/mo in rent and, after a $1,463/mo payment, leaves $574/mo in cash flow. Total monthly income is $2,722/mo, and annual cash flow is $6,889/yr on $99,085 invested. Return on cash invested sits at 26.86% in year one, and rental yield is 10.93% on a $298,900 entry. Equity gained on principal adds $1,929/yr, while 5% annual appreciation builds toward $82,581 over five years. Five-year ROI reaches 141.48% and total cumulative return in cash sums $140,187. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,722/mo property income rather than buyer’s personal income.
Condo
Built in 1981
N/A lot
$N/A/sqft
$264 monthly HOA
Date | Event | Price |
|---|---|---|
| 2025-05-27 | Listed for sale | $298,900 |
| 2023-02-20 | Listing removed | N/A |
| 2023-02-08 | Listed for rent | $1,650 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-05-28 | $2778.00 | 1.50% | $288,200 | 8.67% |
| 2023-05-28 | $2737.00 | -11.65% | $265,200 | -4.64% |
| 2022-05-28 | $3098.00 | 4.20% | $278,100 | 5.90% |
Listed by: Charles Smerlas • Coldwell Banker Realty - Waltham
Mls Name: MLS PIN
Mls ID: #73380112
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
