87 Clocktower Dr UNIT 2207, Waltham, MA, 02452 | $113/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

87 Clocktower Dr UNIT 2207, Waltham, MA, 02452 | $113/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
850 sft

18 Saint James Cir, Hudson, MA, 01749

2 Bed
2 Bath
1400 sft

14 Virginia Ave, Marlborough, MA, 01752

2 Bed
1 Bath
715 sft

3 Raymond Ct APT 24, Hudson, MA, 01749

2 Bed
1 Bath
- sft

20 Virginia Ave, Marlborough, MA, 01752

Nearby investment properties with comparable prices

Currently Rented+ 3 more

1 Bed
1 Bath
660 sft

9 Weld St APT 28, Framingham, MA, 01702

1 Bed
1 Bath
712 sft

152 Turner Rd UNIT 40, Holliston, MA, 01746

Investment Property+ 2 more

1 Bed
1 Bath
662 sft

302 Boston Post Rd E APT B15, Marlborough, MA, 01752

1 Bed
1 Bath
702 sft

152 Turner Rd UNIT 33, Holliston, MA, 01746

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 87 Clocktower Dr UNIT 2207, Waltham, MA, 02452 uses $76,542 cash to close to unlock $1,354/yr annual cash flow and $113/mo monthly cash flow. Total monthly income runs $1,568/mo, and a $1,130/mo payment keeps the spread at $113/mo. Purchase price stands at $230,895, and rental yield measures 8.15% with $1,568/mo rent. Return on cash invested shows 21.68% in year one, and 5% annual appreciation builds toward $63,792 over five years. Five-year ROI reaches 112.47% and total cumulative return in cash records $86,088. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,568/mo property income covering a $1,130/mo payment rather than investor’s personal income.

Condo

Built in 2006

N/A lot

$N/A/sqft

No HOA

More details about the property

Wonderful AFFORDABLE HOUSING UNIT in a 55+ elevator building at the highly desirable Wellington Crossing condominiums! The Oak Cabinet kitchen with corner Corian counters opens into a bright living room w/built-in cabinetry, a fireplace & slider to a balcony with spectacular seasonal views! Formal dining room with its wainscoting & French doors can also be a den/office or extra private sleeping area. A king size bedroom with a large walk-in closet plus a linen/second closet, spacious bathroom w/tub & tile flooring and a good size storage/pantry/laundry room. Residents can enjoy the Club House, Pool, Exercise Room & Tennis Courts. Buyers must meet the Income & Asset Requirements as noted in the attached Eligibility Qualification Form. Fill out the attached Affordable Housing Application & deliver IN PERSON to Waltham Housing Department which will begin the qualification process. If approved a compliance letter will be provided to the Buyer which is needed prior to an offer acceptance.

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