87 Summer St, Waltham, MA, 02452 | 7.25% Rental Yield

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

70 Bed
44 Bath
33524 sft

340 Bremen St, Boston, MA, 02128

3 Bed
2 Bath
1248 sft

3 Bradford Rd, Reading, MA, 01867

2 Bed
3 Bath
2136 sft

502 Meadow Ln UNIT 502, Randolph, MA, 02368

4 Bed
5 Bath
3788 sft

22 Joy St, Boston, MA, 02114

Nearby investment properties with comparable prices

2 Bed
3 Bath
2160 sft

133 Brooksmont Dr #43, Holliston, MA, 01746

3 Bed
2 Bath
1568 sft

61 Grove St, Braintree, MA, 02184

1 Bed
1 Bath
663 sft

10 Museum Way APT 828, Cambridge, MA, 02141

3 Bed
2 Bath
1140 sft

98-100 Bourne St, Jamaica Plain, MA, 02130

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 87 Summer St, Waltham, MA, 02452 generates $5,038/mo in rent, after a $4,082/mo payment. Total monthly income is $5,038/mo. Return on cash invested sits at 19.1% in year one, and rental yield is 7.25% on a $834,000 entry. Equity gained on principal adds $5,382/yr, while 5% annual appreciation builds toward $230,419 over five years. Five-year ROI reaches 98.65% and total cumulative return in cash sums $270,674. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $5,038/mo property income rather than buyer’s personal income.

Single Family

Built in 1992

6,098 sqft lot

$N/A/sqft

No HOA

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