Investment Analysis — 1163 Main St #14

Waltham, MA 02451

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02451 carries an estimated $3,520/mo in gross rent — about a 3.93% cap rate and $21,589/yr in estimated NOI at the $549,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,117

Style

Condominium

Built

2007

Beautifully maintained 2 bedroom, 1-bath condominium offering a spacious open-concept living and dining area provides an inviting setting for everyday living and entertaining, with direct access to a private deck. Additional things this home gives are 94% owner occupancy rate & features central air conditioning, in-unit laundry, elevator access directly to the unit, garage parking, and an additional outdoor parking space. A low condo fee and attractive, well-maintained common areas add to the appeal, while the professionally landscaped grounds provide a peaceful outdoor setting to enjoy. Ideally located along Main Street with convenient access to Route 117, Route 128/I-95 and the Mass Pike, making commuting throughout Greater Boston a breeze. Public transportation is also nearby, with MBTA bus service and access to the Waltham Commuter Rail station. Enjoy easy access to downtown Waltham, Moody Street’s restaurants and nightlife, Waltham Common, and an abundance of shopping and everyday conveniences. Outdoor enthusiasts will appreciate nearby parks, walking trails, and access to the Charles River and Waltham’s extensive trail network. With its combination of private outdoor space, garage parking, elevator access, low condo fee, and convenient location, 1163 Main Street offers an exceptional opportunity to enjoy the best of Waltham with ease.

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.