49-51 Wadsworth Ave, Waltham, MA, 02453 | 4.9% Rental Yield

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1036 sft

757 Washington St Unit 1, Dorchester, MA, 02124

3 Bed
1 Bath
2047 sft

99 Florence St, Everett, MA, 02149

5 Bed
3 Bath
2077 sft

582 Eastern Ave, Lynn, MA, 01902

1 Bed
2 Bath
980 sft

37 Old Harbor St APT 1, South Boston, MA, 02127

Nearby investment properties with comparable prices

Currently Rented+ 1 more

3 Bed
4 Bath
3600 sft

30 Southfield Ln #30, Sherborn, MA, 01770

3 Bed
3 Bath
2269 sft

39-41 Hancock St, Medford, MA, 02155

6 Bed
3 Bath
3853 sft

54 Revere Beach Pkwy, Chelsea, MA, 02150

4 Bed
4 Bath
2361 sft

60 Morrison Rd W, Wakefield, MA, 01880

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

Rental property for sale in Waltham at 49-51 Wadsworth Ave, Waltham, MA, 02453 offers $4,820/mo rent that, after a $5,780/mo payment. Total monthly income is $4,820/mo. Return on cash invested measures 12.14% in year one, and rental yield stands at 4.9% at a $1,181,000 entry. Equity gained on principal adds $7,621/yr while 5% annual appreciation compounds into $326,289 by year five. Five-year ROI records 61.25% and total cumulative return in cash reaches $234,370. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $4,820/mo property income versus a $5,780/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Multi Family

Built in 1910

5,227 sqft lot

$N/A/sqft

No HOA