Investment Analysis — 40 Myrtle Street #3

Waltham, MA 02453

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02453 carries an estimated $3,060/mo in gross rent — about a 2.74% cap rate and $16,967/yr in estimated NOI at the $619,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,156

Style

Condominium

Built

2002

**PRICE IMPROVEMENT + A BRAND-NEW HVAC (FURNACE AND AV) COMES WITH TRANSFERRABLE WARRANTY** A RARE 2-car garage with a NEW garage door opener and direct entry sets this Fieldstone Crossing townhome apart. **PET FRIENDLY** The bright main floor features an open kitchen with stainless steel appliances, hardwood floors, room for a dining table and a private, composite balcony. A spacious, 21x12 living room boasts a cozy gas fireplace and a powder room and in-unit laundry. Upstairs a huge 17x12 primary bedroom, a guest room and a full bath. The HOA recently replaced the roof and siding, also updating the front stop. The LOW $390/month HOA fee covers master insurance, exterior, ground maintenance, snow removal, trash and reserves. Seller updates include fresh paint and a NEW dishwasher. Enjoy amazing area amenities – the Riverwalk, the Waltham commuter rail, Moody Street dining and the Charles. Direct access to the parking fields. Move-in ready for owner-occupied or STRONG and consistent rental potential being located near Brandeis, Bentley and Lasell. INVESTORS: estimated rent is valued at approximately $3,450/month.

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 MLS and other third-party data may be inaccurate or out of date.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