Investment Analysis — 158 Waverley Street #158

Belmont, MA 02478

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02478 carries an estimated $3,340/mo in gross rent — about a 1.23% cap rate and $13,572/yr in estimated NOI at the $1,099,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,825

Style

Condominium

Built

2026

Beautifully renovated, sun-filled 1st-floor residence offering 2 bedrooms, 2 full baths & the ease of single-level living in a desirable location near Town Field. Thoughtfully redesigned with modern finishes throughout, this home features new windows, updated plumbing and electrical, new heating/cooling systems and appliances. The stylish kitchen showcases quartz countertops, a tasteful tiled backsplash and stainless steel LG appliances, seamlessly blending style and functionality. Large windows fill the living spaces with natural light, creating a warm and inviting atmosphere. The spacious primary suite offers a walk-in closet and well-appointed bath, while the second bedroom provides flexibility for guests or a home office. Both bathrooms feature elegant, spa-inspired finishes. Additional highlights include convenient in-unit laundry, heated basement space ideal for a home office, playroom or gym, private entrance, separate utilities, dedicated outdoor space and 2 side-by-side parking spaces (not tandem). Ideally situated near parks, recreation, public transportation and the shops and restaurants of Belmont Center and Waverley Square. A wonderful opportunity to enjoy the comfort of a newly renovated home in a convenient Belmont location!

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 MLS and other third-party data may be inaccurate or out of date.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.