53 Lionel Ave APT D, Waltham, MA, 02452 | $419/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

53 Lionel Ave APT D, Waltham, MA, 02452 | $419/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1674 sft

14 Tanbark Rd, Sudbury, MA, 01776

3 Bed
1 Bath
1710 sft

14 Lake St, Hopedale, MA, 01747

2 Bed
2 Bath
830 sft

14 Sanford St UNIT 15, Medway, MA, 02053

2 Bed
1 Bath
776 sft

16 Orchard Ave #A, Waltham, MA, 02452

Nearby investment properties with comparable prices

1 Bed
1 Bath
777 sft

948 Main St UNIT 105, Waltham, MA, 02451

1 Bed
1 Bath
1021 sft

3112 Peters Farm Way #112, Westborough, MA, 01581

2 Bed
2 Bath
1295 sft

1500 Worcester Rd APT 401, Framingham, MA, 01702

2 Bed
2 Bath
865 sft

3 Village Way APT 7, Natick, MA, 01760

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 Lionel Ave APT D, Waltham, MA, 02452 priced at $409,900 converts $3,002/mo rent into $419/mo cash flow after a $2,006/mo obligation. Total monthly income equals $3,002/mo, and annual cash flow totals $5,025/yr on $135,882 invested. Return on cash invested prints 23.61% in year one, and rental yield reads 8.79% against a $409,900 entry. Equity gained on principal adds $2,645/yr, while 5% annual appreciation compiles into $113,248 by year five. Five-year ROI reaches 122.82% and total cumulative return in cash sums $166,888. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,002/mo property income covering a $2,006/mo payment, not borrower’s personal income.

Condo

Built in 1979

N/A lot

$N/A/sqft

No HOA

More details about the property

Spacious 2-bedroom, 1-bath condo in Highly Desirable Northgate Gardens!!! Open floor plan with hardwood flooring, and a fully applianced kitchen featuring sleek quartz countertops, a peninsula with seating and ample cabinet space. The Master bedroom includes 2-generous closets, the second bedroom provides flexibility for guests, an office or additional living space. Storage area and convenient on-site laundry facilities located in the lower level add to the units practicality. Enjoy beautifully manicured grounds and fantastic community amenities, including tennis courts, a swimming pool and designated barbecue/grilling area. Whether you are a first-time homebuyer, downsizer or investor, this condo is a wonderful opportunity to own in one of the most desirable communities! Convenient to Major routes, Schools/Universities, Public transportation and Numerous Restaurant and Shopping Venues.

Neighborhood Data

Neighborhood data shown for ZIP Code: 02452, Waltham, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	5,229 (100%)
Owner Occupied HU	2,813 (53.8%)
Renter Occupied HU	2,140 (40.9%)
Vacant Housing Units	276 ( 5.3%)
Median Home Value	$834,778
Average Home Value	$895,757