Active
2 Days on market
118-120 Edinboro St #118 Newton — Photo 1 of 30

118-120 Edinboro St #118 Newton — Photo 1 of 30

$899,000

Investment Analysis — 118-120 Edinboro St #118

Newton, MA 02460 — Newtonville

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02460 carries an estimated $4,060/mo in gross rent — about a 3.26% cap rate and $29,315/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

1.5

SqFt

1,289

Style

Condominium

Built

1976

Enjoy the Newton single-family lifestyle without the single-family price tag! This spacious 3-bedroom townhome offers three levels of living space, your own driveway, front yard, rear deck, and backyard. The main level features hardwood floors throughout the living, dining, and kitchen areas, with sliders opening to the deck and yard. Upstairs are three bright bedrooms and a full bath, while the finished lower level provides a large family room/flex space plus additional storage. The location brings even more to the table. F.A. Day Middle School and The Fessenden School are right around the corner, with Newton North High School also nearby. Enjoy an impressive collection of neighborhood recreation, including tennis courts, athletic fields, basketball and baseball fields, swimming facilities, Avery Woods, and more. Newtonville Center offers restaurants, coffee shops, shopping, and everyday conveniences, while the commuter rail, bus service, Mass Pike, and Route 95 provide convenient connections to Boston and beyond. Space, private outdoor living, parking, schools, and the Newton lifestyle all come together in one special home. This property is also listed as an attached single family MLS #: 73577928. Watch the Property & Neighborhood Video Tour: youtu.be/Jp19P0i-VLY?is=TWw_H3prpxaj-WW9

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

Original Price$899,000
Annual Taxes$7,712

Parking

Garage0
Off-Street2

Interior Specifications

Total Rooms7
FireplacesNone
FlooringHardwood
BasementY

Climate & Utilities

HeatingForced Air, Oil
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
RoofShingle
Foundation--
ZoningMR1

Property & Lot

Acres0.24
SqFt Lot10,301
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Range Hood

Neighborhood

Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails

Geography

Floorplan Breakdown

Structural Layout

Second
Primary BedroomBedroom 2Bedroom 3Bathroom 2
First
Living RoomDining RoomKitchenBathroom 1
Living Room
Lvl First

Flooring - Hardwood, Open Floorplan

Dining Room
Lvl First

Flooring - Hardwood, Balcony / Deck, Exterior Access, Open Floorplan, Slider, Lighting - Overhead

Kitchen
Lvl First

Flooring - Hardwood, Open Floorplan, Lighting - Overhead

Primary Bedroom
Lvl Second

Closet, Flooring - Hardwood

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Closet, Flooring - Hardwood

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Stone/Ceramic Tile, Lighting - Sconce

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - With Tub, Flooring - Stone/Ceramic Tile

Property History

Listed
$899,000

Sep 16, 2026

MLS® 73577928

Listed
$899,000

Sep 15, 2026

MLS® 73577554

Listing Provided By

Listing Agent: Hailey Hao

Listing Office: eXp Realty LLC - Corporate Office

MLS® Number: 73577554