31 Weston St UNIT 2, Waltham, MA, 02453 | $549/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

31 Weston St UNIT 2, Waltham, MA, 02453 | $549/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1689 sft

9 Kingsbury Rd, Norfolk, MA, 02056

2 Bed
3 Bath
1652 sft

53 Pinecrest Vlg, Hopkinton, MA, 01748

Investment Property+ 2 more

4 Bed
2 Bath
2184 sft

54-56 Gorman Rd, Framingham, MA, 01702

2 Bed
3 Bath
1990 sft

65 Braeburn Ln #65, Ashland, MA, 01721

Nearby investment properties with comparable prices

3 Bed
1 Bath
1833 sft

49 Horseshoe Dr, Bellingham, MA, 02019

3 Bed
1 Bath
1307 sft

102 Liberty St, Marlborough, MA, 01752

2 Bed
3 Bath
1652 sft

53 Pinecrest Vlg, Hopkinton, MA, 01748

2 Bed
2 Bath
1468 sft

8 Heritage Dr UNIT 8, Medway, MA, 02053

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 31 Weston St UNIT 2, Waltham, MA, 02453 listed at $439,900 pairs $3,322/mo rent with a $2,153/mo payment to leave $549/mo cash flow. Total monthly income runs $3,322/mo, and annual cash flow reaches $6,594/yr on $145,827 cash to close. Return on cash invested measures 24.43% in year one, and rental yield registers 9.06% at a $439,900 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,536 by year five. Five-year ROI tracks 127.25% and total cumulative return in cash totals $185,559. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,322/mo property income relative to a $2,153/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1920

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Waltham! Perfect for investors and first home buyers!! Vacant and ready to move in! This sun-filled first-floor condo features a private finished basement, ideal for a home office, gym, guest space, or extra storage. A modern kitchen and bathroom complete with stainless steel appliances. Enjoy your own private back balcony, easy on-street parking, and unbeatable access to local amenities. Just 0.7 miles to Brandeis University and the commuter rail at Moody & Main, or hop on the bus right outside your door. Surrounded by vibrant restaurants, shopping, a movie theater, and nightlife, plus quick access to Rte 128 and the Mass Pike for an easy commute.Heat is included in the condo fee. Washer, dryer, and refrigerator are included in the sale. Why rent when you can own for the same monthly payment!!