18 Vincent Ave #18 Belmont — Photo 1 of 27
$950,000
Investment Analysis — 18 Vincent Ave #18
Belmont, MA 02478
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02478 carries an estimated $4,420/mo in gross rent — about a 3.14% cap rate and $29,831/yr in estimated NOI at the $950,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
2,105
Style
Condominium
Built
1921
A rare single-family alternative, this sun-filled 4-bedroom condo is ideally located on a quiet, tree-lined street between Cushing and Waverley Squares. Gut renovated in 2011 and updated with CENTRAL AIR and a high-efficiency heating system (2023), the home offers flexible living space across two levels. An updated granite and stainless-steel kitchen provides access to stairs leading to the shared YARD and PATIO, while a large PRIVATE FRONT DECK offers a peaceful place to relax. Upstairs features a bonus room ideal for a home office, a full bath, laundry, and two additional bedrooms, including a spacious primary with vaulted ceilings and ample closet space. SOLAR PANELS add efficiency. Complete with a PRIVATE DRIVEWAY and exclusive use of the PRIVATE TWO CAR GARAGE, and no monthly condo fee, this home is conveniently located near Pequossette Playground, public transportation, commuter rail access, and the shops and restaurants of both Cushing and Waverley Squares.
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Oven • Disposal • Microwave • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Plumbed For Ice Maker
Neighborhood
Public Transportation
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl null12.5 x 11
Flooring - Wood, Open Floorplan, Lighting - Overhead
Dining Room
Lvl null13.1 x 10.1
Flooring - Wood, Open Floorplan, Lighting - Overhead
Kitchen
Lvl null12.5 x 21.4
Stainless Steel Appliances, Lighting - Overhead
Primary Bedroom
Lvl null15.3 x 14.9
Ceiling Fan(s), Vaulted Ceiling(s), Closet, Flooring - Wood, Lighting - Overhead
Bedroom 2
Lvl null11.1 x 12.7
Bedroom 3
Lvl null11.1 x 14.4
Closet, Flooring - Wood, Lighting - Overhead
Bedroom 4
Lvl null12.5 x 13.7
Closet, Flooring - Wood, Lighting - Overhead
Bathroom 1
Lvl null8.11 x 5.11
Bathroom - Full, Bathroom - Tiled With Tub & Shower
Bathroom 2
Lvl null12.5 x 6.8
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall
Property History
$950,000
Sep 30, 2026
MLS® 73584381
$980,000
Jul 23, 2026
MLS® 73538576
$980,000
Jun 18, 2026
MLS® 73538576
Listing Agent: Samantha Hartig
Listing Office: JL+CoRE
MLS® Number: 73584381
