
1061 Trapelo Rd Waltham — Photo 1 of 21
Recent Drop: $26,000
$969,000
Investment Analysis — 1061 Trapelo Rd
Waltham, MA 02451
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02451 carries an estimated $4,220/mo in gross rent — about a 3.18% cap rate and $30,851/yr in estimated NOI at the $969,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
1,600
Style
Single Family
Built
1968
NEW PRICE + FINANCING INCENTIVE! $26,000 PRICE REDUCTION + SELLER-FUNDED 2-1 INTEREST RATE BUYDOWN. Seller to provide an $18,665.64 credit toward the buydown, which may reduce the buyer’s monthly mortgage payment during the first two years.$300,000+ IN HIGH-END IMPROVEMENTS — Significant renovations and upgrades throughout, allowing buyers to enjoy a beautifully updated home without taking on major renovation costs.Beautifully designed for comfortable living and entertaining, this spacious 3-bedroom, 3-bath home offers flexible living space, including a first-floor room that could be converted to a 4th bedroom. The inviting front room features stained oak floors, recessed and overhead lighting, and opens seamlessly to the spacious family room with beautiful oak floors, fireplace, and overhead lighting.The heart of the home is the gorgeous open-concept kitchen with oak hardwood floors, abundant white cabinetry, tile backsplash, quartz countertops, center island, gas stove, and recessed lighting. The kitchen flows into the spacious dining area, creating an ideal setting for gatherings and entertaining. A large built-in cabinet provides excellent pantry and storage space. French doors open to a large outdoor deck overlooking the level backyard, perfect for outdoor dining, summer gatherings, and relaxing.A full bath with tub completes the first floor. Upstairs are three bedrooms, including a spacious primary suite with a large private bath featuring a glass-enclosed shower, heated floors, and a huge walk-in closet. A second full bath offers both a tub and separate glass-enclosed shower. Convenient second-floor laundry with washer and dryer adds to the home’s functionality.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 800 sq ft (the lesser of 900 sq ft or half the 1,600 sq ft principal dwelling). Lot size: 7,105 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First16 x 12.5
Flooring - Hardwood, Recessed Lighting, Lighting - Overhead
Dining Room
Lvl First13.5 x 11.5
Closet, Flooring - Hardwood, Deck - Exterior, Exterior Access, Open Floorplan, Recessed Lighting, Lighting - Overhead
Kitchen
Lvl First12 x 11
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Cabinets - Upgraded, Deck - Exterior, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances
Family Room
Lvl First12 x 12
Closet, Flooring - Hardwood, Open Floorplan, Recessed Lighting, Lighting - Overhead
Primary Bedroom
Lvl Second13 x 11
Ceiling Fan(s), Walk-In Closet(s), Flooring - Hardwood, Flooring - Marble, Recessed Lighting
Bedroom 2
Lvl Second16 x 12.6
Bedroom 3
Lvl Second11 x 10
Ceiling Fan(s), Closet, Flooring - Hardwood
Bathroom 1
Lvl First8 x 6
Bathroom - Tiled With Tub & Shower, Flooring - Marble, Countertops - Stone/Granite/Solid, Lighting - Sconce
Bathroom 2
Lvl Second8 x 7.7
Bathroom - Tiled With Tub & Shower, Flooring - Marble, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl Second8 x 7.666666666
Bathroom - Tiled With Shower Stall, Countertops - Stone/Granite/Solid
Property History
$969,000
Was $995,000
Sep 30, 2026
MLS® 73568439
$995,000
Aug 26, 2026
MLS® 73568439
$305,000
Sep 7, 2010
MLS® 71128792
$324,900
Aug 27, 2010
MLS® 71128792
Listing Agent: Jim & Mike Savas Team
Listing Office: Berkshire Hathaway HomeServices Commonwealth Real Estate
MLS® Number: 73568439
Similar homes for sale in Waltham
Related Insights

The $290M High School Effect: Why Waltham Homes Still Have the Edge in Spring 2026

Waltham Landlords in April 2026: Student Cash Flow or Family Rental Stability?








