Investment Analysis — 20 Kinmonth Rd #201

Newton, MA 02468

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02468 carries an estimated $3,090/mo in gross rent — about a 1.05% cap rate and $8,879/yr in estimated NOI at the $849,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

932

Style

Condominium

Built

2020

Welcome to The Bristol Waban, a boutique luxury residence in the heart of one of Newton’s most desirable villages. This wonderful one-bedroom, 1.5-bath home offers sophisticated single-level living with high ceilings, oversized windows and beautiful contemporary finishes throughout. The thoughtfully designed open-concept layout features a stylish chef’s kitchen with custom cabinetry, quartz countertops and premium appliances, flowing seamlessly into the living and dining areas. Step outside to your private balcony—an ideal spot for morning coffee or relaxing at the end of the day. The spacious bedroom suite features a generous walk-in closet and beautifully appointed full bath, while a separate powder room adds convenience for guests. Additional highlights include a coveted deeded garage parking space, elevator access, an exercise room and lovely common outdoor space. Just moments from Waban Village, the Green Line T, Angier School, Windsor Club, Brae Burn Country Club and Whole Foods, The Bristol offers an exceptional combination of luxury, convenience and effortless living in a coveted Newton 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 MLS and other third-party data may be inaccurate or out of date.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.