Investment Analysis — 25-27 Dalton Road #27

Belmont, MA 02478

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02478 carries an estimated $4,000/mo in gross rent — about a 3.30% cap rate and $24,767/yr in estimated NOI at the $749,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,300

Style

Condominium

Built

1920

Welcome to 27 Dalton Road- a rare opportunity to own a beautiful second floor 3 bedroom condo on one of Belmont's most sought after tree lined streets. This charming home features private front and rear entrances, a living room with wood burning fireplace, beamed ceilings & recessed lighting. The spacious dining room flows seamlessly from the living room into the kitchen, perfect for entertaining. The eat in kitchen is equipped with stainless steel appliances, ample counter space and modern lighting. There are also three generously sized bedrooms which offer comfort and flexibility. Other features include a walk up unfinished attic, private basement with laundry, private covered deck overlooking a lovely yard, natural gumwood trim, decorative molding, and 1 garage space plus a driveway space. Conveniently located near Harvard Sq, public transportation, shops, restaurants, and all that Belmont has to offer. This home is truly a must see!

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 MLS and other third-party data may be inaccurate or out of date.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