85 Crescent St, Waltham, MA, 02453 | 4.82% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1734 sft

203 Franklin St, Cambridge, MA, 02139

3 Bed
2 Bath
1673 sft

27 Pine St, Concord, MA, 01742

4 Bed
2 Bath
2012 sft

4 Whipple Rd, Peabody, MA, 01960

3 Bed
2 Bath
2093 sft

47 Hartford St, Natick, MA, 01760

Nearby investment properties with comparable prices

4 Bed
3 Bath
3800 sft

44 Hardwick Rd, Ashland, MA, 01721

5 Bed
3 Bath
3060 sft

108 Goodenough St, Brighton, MA, 02135

5 Bed
3 Bath
2983 sft

34 Fletcher Rd, Bedford, MA, 01730

4 Bed
3 Bath
2883 sft

186-188 Arlington St, Quincy, MA, 02170

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 85 Crescent St, Waltham, MA, 02453 offers $5,984/mo rent that, after a $7,293/mo payment. Total monthly income is $5,984/mo. Return on cash invested measures 11.9% in year one, and rental yield stands at 4.82% at a $1,490,000 entry. Equity gained on principal adds $9,615/yr while 5% annual appreciation compounds into $411,660 by year five. Five-year ROI records 59.95% and total cumulative return in cash reaches $289,408. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $5,984/mo property income versus a $7,293/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1850

0.37 Acres lot

$N/A/sqft

No HOA