Active

5 Days on market

26 Fuller Street #2 Waltham — Photo 1 of 40

$995,000

Investment Analysis — 26 Fuller Street #2

Waltham, MA 02453

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02453 carries an estimated $3,670/mo in gross rent — about a 1.92% cap rate and $19,130/yr in estimated NOI at the $995,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,120

Style

Condominium

Built

2026

New construction townhouse privately situated off the street offering four finished levels of living with high-quality finishes and thoughtful design throughout. The impressive main living level features an open-concept layout highlighted by a stunning gourmet kitchen with quartz counters, stainless steel appliances and a large center island with bar seating. The kitchen flows seamlessly into the dining area and fireplaced living room, creating an inviting setting for everyday living and entertaining. The top floor features two bedrooms, including a beautiful primary bedroom suite with private bath, along with convenient laundry. The entry level offers a guest bedroom, providing flexible space that could also serve as a family room or home office. A finished lower-level den adds even more versatility for a playroom, gym, media room or office. Garage parking. Highly desirable Newton line location convenient to popular Moody Street restaurants and shops, parks, public transportation, commuter rail and major routes. Enjoy the quality, style and convenience of new construction in a privately situated setting close to everything Waltham has to offer.

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 MLS and other third-party data may be inaccurate or out of date.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