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

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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1475 sft

85 Key St, Millis, MA, 02054

2 Bed
1 Bath
1428 sft

85 Water St, Holliston, MA, 01746

3 Bed
1 Bath
1260 sft

4 Linda Ln, Franklin, MA, 02038

4 Bed
2 Bath
2540 sft

8 Edgewood Dr, Milford, MA, 01757

Nearby investment properties with comparable prices

2 Bed
2 Bath
1428 sft

109 Crystal Brook Way UNIT F, Marlborough, MA, 01752

4 Bed
2 Bath
1367 sft

85 Depot St, Milford, MA, 01757

2 Bed
2 Bath
940 sft

14 Sanford St UNIT 56, Medway, MA, 02053

2 Bed
1 Bath
748 sft

51 Spencer St, Millis, MA, 02054

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

More details about the property

Charming corner unit with parking in the desirable Warrendale neighborhood of Waltham. Recently renovated kitchen features stainless steel appliances, butcher block counter top and lots of white shaker cabinets. Both bedrooms are good-sized with nice closets. Luxury vinyl plank throughout. Common laundry is conveniently located on the same level, along with an assigned storage locker. Assigned parking spot is located just outside the back door of the building (#54). Additional parking may be available for rent through the association and there is ample guest parking. Location is fantastic, just off Main St by the Watertown line with easy access to I-95 and the Mass Pike. Don't miss your chance to beat the August heat sitting by the lovely, in-ground association pool.