53 Hiawatha Ave, Waltham, MA, 02451 | 6.05% Rental Yield

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
2136 sft

13 Fremont St #13, Woburn, MA, 01801

6 Bed
8 Bath
7213 sft

14 Liana St, Woburn, MA, 01801

5 Bed
3 Bath
3354 sft

230 Lisle St, Braintree, MA, 02184

2 Bed
2 Bath
1280 sft

107 Lynnway, Lynn, MA, 01902

Nearby investment properties with comparable prices

2 Bed
3 Bath
1440 sft

20 Audubon Way #402, Canton, MA, 02021

1 Bed
1 Bath
912 sft

121 Portland St UNIT 808, Boston, MA, 02114

3 Bed
1 Bath
1892 sft

21 Bexley Rd, Roslindale, MA, 02131

3 Bed
4 Bath
1697 sft

47 Parker St UNIT 3, Quincy, MA, 02169

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 53 Hiawatha Ave, Waltham, MA, 02451 priced at $959,200 pairs $4,838/mo rent with after a $4,695/mo payment. Total monthly income equals $4,838/mo. Return on cash invested is 15.47% in year one, and rental yield stands at 6.05% on a $959,200 basis. Equity gained on principal adds $6,190/yr, and 5% annual appreciation accumulates to $265,009 by year five. Five-year ROI measures 79.15% and total cumulative return in cash reaches $249,778. For financing, Ziffy Mortgage’s DSCR program evaluates $4,838/mo property income against a $4,695/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 2010

5,227 sqft lot

$N/A/sqft

No HOA