32 Whitman Rd APT 1-4, Waltham, MA, 02453 | $238/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

- Bed
1 Bath
425 sft

1607 Commonwealth Ave APT 14, Brighton, MA, 02135

1 Bed
1 Bath
705 sft

77 Adams St UNIT 708, Quincy, MA, 02169

1 Bed
1 Bath
1100 sft

214 3rd St #B, Lowell, MA, 01850

2 Bed
1 Bath
815 sft

200 Market St UNIT 3407, Lowell, MA, 01852

Nearby investment properties with comparable prices

2 Bed
2 Bath
1144 sft

997 Middlesex St UNIT 2, Lowell, MA, 01851

3 Bed
2 Bath
1660 sft

9 Adams Ct #9, Hingham, MA, 02043

3 Bed
2 Bath
1685 sft

14 Elm Ave, Holbrook, MA, 02343

2 Bed
2 Bath
1170 sft

14 Old Stone Way APT 11, Weymouth, MA, 02189

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 32 Whitman Rd APT 1-4, Waltham, MA, 02453 listed at $440,000 pairs $3,012/mo rent with a $2,154/mo payment to leave $238/mo cash flow. Total monthly income runs $3,012/mo, and annual cash flow reaches $2,860/yr on $145,860 cash to close. Return on cash invested measures 21.87% in year one, and rental yield registers 8.21% at a $440,000 basis. Equity gained on principal adds $2,839/yr, and annual property appreciation at 5% supports $121,564 by year five. Five-year ROI tracks 113.52% and total cumulative return in cash totals $165,574. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,012/mo property income relative to a $2,154/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Condo

Built in 1972

N/A lot

$N/A/sqft

No HOA