31 Walton St, Waltham, MA, 02451 | 5.95% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1819 sft

94 D St, Lowell, MA, 01851

2 Bed
2 Bath
1041 sft

Two Bedroom Plan, The Parker, Hb26jj Boston, MA, 02116

3 Bed
2 Bath
1075 sft

602 Main St UNIT 1, Woburn, MA, 01801

3 Bed
3 Bath
1855 sft

76 Woodland Rd, Malden, MA, 02148

Nearby investment properties with comparable prices

3 Bed
2 Bath
1760 sft

92 Milner St, Waltham, MA, 02451

3 Bed
2 Bath
1632 sft

46 Perry Henderson Dr, Framingham, MA, 01701

2 Bed
2 Bath
784 sft

3 Franklin St #C, Somerville, MA, 02145

3 Bed
2 Bath
1200 sft

15 Maple St, Melrose, MA, 02176

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

Total monthly income runs $4,462/mo, and a $4,405/mo payment. Purchase price stands at $899,900, and rental yield measures 5.95% with $4,462/mo rent. Return on cash invested shows 15.15% in year one, and 5% annual appreciation builds toward $248,626 over five years. Five-year ROI reaches 77.46% and total cumulative return in cash records $229,336. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,462/mo property income covering a $4,405/mo payment rather than investor’s personal income.

Single Family

Built in 1983

0.29 Acres lot

$N/A/sqft

No HOA