81 Prentice St, Waltham, MA, 02451 | $1,201/mo Cash Flow

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
4 Bath
3480 sft

LOT 1 1a Sanders Ln, Bolton, MA, 01740

4 Bed
4 Bath
2783 sft

23 Orchard St #23, Newton, MA, 02458

2 Bed
2 Bath
990 sft

1501 Commonwealth Ave #409, Brighton, MA, 02135

3 Bed
2 Bath
2443 sft

38 Cottage Ln, Weymouth, MA, 02188

Nearby investment properties with comparable prices

2 Bed
2 Bath
1425 sft

30 Coppersmith Way #408, Canton, MA, 02021

3 Bed
2 Bath
1338 sft

14 Putnam Ave, Chelmsford, MA, 01824

3 Bed
2 Bath
1460 sft

44 Salem St #C, Wakefield, MA, 01880

- Bed
1 Bath
455 sft

55 Lagrange St #XCWKJ5, Boston, MA, 02116

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 81 Prentice St, Waltham, MA, 02451 listed at $732,900 pairs $5,820/mo rent with a $3,587/mo payment to leave $1,201/mo cash flow. Total monthly income runs $5,820/mo, and annual cash flow reaches $14,410/yr on $241,124 cash to close. Return on cash invested measures 26.04% in year one, and rental yield registers 9.53% at a $732,900 basis. Equity gained on principal adds $4,729/yr, and annual property appreciation at 5% supports $202,487 by year five. Five-year ROI tracks 135.82% and total cumulative return in cash totals $327,493. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $5,820/mo property income relative to a $3,587/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1937

4,356 sqft lot

$N/A/sqft

No HOA