16 Winter #26C Waltham — Photo 1 of 14
Recent Drop: $10,000
$415,000
Investment Analysis — 16 Winter #26C
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 5.45% cap rate and $22,609/yr in estimated NOI at the $415,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,000
Style
Condominium
Built
1980
Spacious, 5 rooms, 2 bedrooms 2 baths on second floor of elevator building at Totten Pond Village. Galley kitchen has refrigerator dishwasher and disposal. The washer and dryer are in large laundry room that provides additional storage. Living room sliders open to balcony. Wall air conditioners in living room and main bedroom. Parking is assigned for 1 car off street. Freshly cleaned and painted, this unit requires some renovation and offers the opportunity to complete to your specs and design ideas instead of accepting someone else's.
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 MLS and other third-party data may be inaccurate or out of date.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
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Refrigerator
Neighborhood
Public Transportation • Shopping • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 13.333333333
Flooring - Laminate, Balcony - Exterior
Dining Room
Lvl First10.166666666 x 13.333333333
Flooring - Laminate
Kitchen
Lvl First8.166666666 x 8.083333333
Flooring - Vinyl
Primary Bedroom
Lvl First16.583333333 x 12.75
Flooring - Laminate
Bedroom 2
Lvl First16.583333333 x 12.75
Bathroom 1
Lvl First8.25 x 4.916666666
Bathroom - Full, Flooring - Vinyl
Bathroom 2
Lvl First8.166666666 x 4.916666666
Bathroom - Full
Property History
$415,000
Was $425,000
Oct 3, 2026
MLS® 73429345
$425,000
Was $440,000
Aug 6, 2026
MLS® 73429345
$440,000
Was $425,000
Jul 14, 2026
MLS® 73429345
$425,000
Was $440,000
Oct 2, 2025
MLS® 73429345
$440,000
Sep 11, 2025
MLS® 73429345
Listing Agent: Delrose Mcshane Team
Listing Office: Coldwell Banker Realty - Belmont
MLS® Number: 73429345
Open Houses
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?
