
1382 Trapelo Rd Waltham — Photo 1 of 40
$1,499,000
Investment Analysis — 1382 Trapelo Rd
Waltham, MA 02451 — Lakeview
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02451 carries an estimated $4,660/mo in gross rent — about a 1.87% cap rate and $28,026/yr in estimated NOI at the $1,499,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
4
SqFt
3,623
Style
Single Family
Built
2020
Built in 2020, this beautifully appointed contemporary Colonial offers approximately 3,700 sq ft of thoughtfully designed living space with 4 bedrooms and 3.5 baths. A welcoming covered entry opens to a bright, refined interior featuring hardwood floors, detailed millwork, abundant natural light and an effortless open-concept layout. The heart of the home is the impressive kitchen, equipped with crisp white cabinetry, quartz countertops, subway tile backsplash, stainless-steel appliances, gas cooking and an oversized center island with generous seating. The adjoining living area features handsome exposed wood beams, a fireplace accent wall and direct access to the backyard, creating an ideal setting for everyday living and entertaining. A spacious dining room and versatile first-floor office provide additional flexibility. Upstairs, the primary suite offers a generous bedroom, walk-in closet and spa-inspired bath with double vanity, glass-enclosed shower and freestanding soaking tub. Additional bedrooms are bright and well proportioned, complemented by beautifully finished baths and convenient laundry. The finished lower level adds valuable bonus space for a media room, home gym, playroom or office. Outside, enjoy a private fenced backyard with lawn, mature landscaping and a substantial paver patio for outdoor dining and entertaining. An attached garage and ample driveway parking complete the property. Conveniently located near neighborhood amenities, commuting routes, shopping and recreation, this turnkey Waltham home combines newer construction, generous living space and sophisticated modern finishes.
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: 900 sq ft (the lesser of 900 sq ft or half the 3,623 sq ft principal dwelling). Lot size: 6,251 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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Tankless Water Heater • Range • Dishwasher • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Medical Facility • Conservation Area
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 12
Flooring - Hardwood, Window(s) - Picture
Dining Room
Lvl First16 x 12
Flooring - Hardwood
Kitchen
Lvl First19 x 16
Flooring - Hardwood, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Pot Filler Faucet
Family Room
Lvl First19 x 15
Beamed Ceilings, Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Primary Bedroom
Lvl Second16 x 13
Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl Second12 x 11
Bedroom 3
Lvl Second13 x 12
Flooring - Hardwood
Bedroom 4
Lvl Second13 x 12
Bathroom - Full, Flooring - Hardwood
Bathroom 1
Lvl First6 x 6
Bathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl Second12 x 9
Bathroom - Full, Walk-In Closet(s), Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Second12 x 5
Bathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: Xuanzi Liu
Listing Office: Engel & Volkers Wellesley
MLS® Number: 73582485
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?
