Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Waltham at 54 Jacqueline Rd APT 7, Waltham, MA, 02452 at $354,888 posts ROI 20.8% with $87/mo cash flow from $2,723/mo rent. Total monthly income equals $2,723/mo, and annual cash flow records $1,046/yr on $117,645 to close. Return on cash invested measures 20.8% and rental yield reads 9.21% at the current $354,888. Equity gained on principal adds $2,290/yr, and 5% annual appreciation supports $98,049 by year five. Five-year ROI prints 109.26% and total cumulative return in cash totals $128,544.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $2,723/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Condo
Built in 1960
N/A lot
$N/A/sqft
$399 monthly HOA
Neighborhood data shown for ZIP Code: 02452, Waltham, MA area.
| 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 |
Residential
5,369
Single Family
3,522
Multi-Family
1,847
Businesses
411
Date | Event | Price |
|---|---|---|
| 2025-07-25 | Listing removed | $2,300 |
| 2025-07-01 | Listed for rent | $2,300 |
| 2025-06-27 | Sold | $354,888 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-27 | $2719.00 | -0.80% | $282,100 | 6.21% |
| 2023-10-27 | $2741.00 | -6.45% | $265,600 | 0.99% |
| 2022-10-27 | $2930.00 | 5.13% | $263,000 | 6.82% |
Listed by: Bruce Kirkcaldy • Coldwell Banker Realty - Newton
Mls Name: MLS PIN
Mls ID: #73375632
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
