32 Whitman Rd APT B-1, Waltham, MA, 02453 | $465/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

- Bed
1 Bath
296 sft

51 Park Dr APT 34, Boston, MA, 02215

Currently Rented+ 1 more

2 Bed
1 Bath
982 sft

295 Lynn Shore Dr APT 705, Lynn, MA, 01902

1 Bed
1 Bath
909 sft

51 Melrose St APT 1C, Melrose, MA, 02176

2 Bed
2 Bath
1263 sft

9 Park Ave APT 513, Hull, MA, 02045

Nearby investment properties with comparable prices

- Bed
1 Bath
296 sft

51 Park Dr APT 34, Boston, MA, 02215

1 Bed
1 Bath
672 sft

772 Willard St UNIT B2, Quincy, MA, 02169

2 Bed
2 Bath
1298 sft

40 Eaton St #40, Lowell, MA, 01852

1 Bed
1 Bath
680 sft

241 Lowell St Unit 3, Andover, MA, 01810

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 B-1, Waltham, MA, 02453 with 5% annual appreciation on a $399,000 basis while $2,980/mo rent supports operations. Total monthly income totals $2,980/mo and a $1,953/mo payment preserves $465/mo for cash returns. Annual cash flow comes to $5,581/yr on $132,269 deployed, and return on cash invested reaches 24.13% in year one. Equity gained on principal adds $2,575/yr, and five-year appreciation sums $110,236 alongside rental yield of 8.96%. Five-year ROI measures 125.65% and total cumulative return in cash totals $166,190.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,980/mo property income versus a $1,953/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 1982

N/A lot

$N/A/sqft

No HOA