600 Trapelo Rd APT 1, Waltham, MA, 02452 | 6.88% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

600 Trapelo Rd APT 1, Waltham, MA, 02452 | 6.88% Rental Yield | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
5 Bath
3651 sft

426 Conant Rd, Weston, MA, 02493

3 Bed
2 Bath
1707 sft

76 Alton St, Walpole, MA, 02081

3 Bed
2 Bath
1464 sft

170 West St, Needham, MA, 02494

5 Bed
4 Bath
3287 sft

32 Homeward Ln, Walpole, MA, 02081

Nearby investment properties with comparable prices

4 Bed
2 Bath
2364 sft

120 Princeton Ave, Waltham, MA, 02451

4 Bed
2 Bath
1518 sft

22 Wethersfield Rd, Natick, MA, 01760

3 Bed
2 Bath
1449 sft

11 Greenough St, Needham, MA, 02494

3 Bed
4 Bath
3113 sft

4 Rose Court Way UNIT 4, East Walpole, MA, 02032

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 600 Trapelo Rd APT 1, Waltham, MA, 02452 earns from $4,730/mo rent with a $4,038/mo payment. Total monthly income totals $4,730/mo. ROI tracks 17.98% on current figures, and rental yield reads 6.88% at a $825,000 purchase. Equity gained on principal adds $5,324/yr, and 5% annual appreciation supports $227,932 over five years. Five-year ROI reaches 92.64% and total cumulative return in cash sums $251,457. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $4,730/mo property income instead of your personal income.

Townhouse

Built in 1998

N/A lot

$N/A/sqft

No HOA

More details about the property

MOVE RIGHT INTO THIS PRISTINE END UNIT IN DESIRABLE TERRACES CONDOMINIUM COMPLEX! This 3 bedroom, 3.5 bath home with open floor plan, hardwood floors, central air conditioning and garage parking is convenient to 95, Cambridge and Boston! The main level features an updated kitchen with granite counter tops and stainless steel appliances, dining room, gas fireplace, living room with access to a private deck, and a powder room. The open floor plan allows for seamless flow between the living, dining, and kitchen areas, creating a comfortable and inviting atmosphere. The second level will impress with a spacious cathedral ceiling primary bedroom suite with palladium window, master bath, walk in closets, an additional spacious bedroom and bath, and in unit laundry. The lower level greets you with a welcoming foyer and garage access along with the first floor ensuite bedroom and full bath. The home is Pet friendly! (one dog or cat under 50 lbs).

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