Investment Analysis — 41 Warren St #B2

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 4.43% cap rate and $17,710/yr in estimated NOI at the $399,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

709

Style

Condominium

Built

1982

Welcome to Garden Grove Condominiums in Waltham’s desirable Warrendale neighborhood! This beautifully maintained 2-bedroom, 1-bath condo offers a bright and inviting layout with an open-concept kitchen and dining area flowing into an oversized living room. Freshly painted throughout, the home features bamboo and laminate flooring, recessed lighting, an updated bathroom and a fully applianced kitchen with gorgeous cabinetry. Both bedrooms are generously sized, offering comfortable living and flexible space.Enjoy the convenience of exclusive parking, visitor parking, private storage, professionally managed grounds and a seasonal in-ground swimming pool. The condo fee includes heat and hot water. Ideally located near the Watertown and Belmont lines, with easy access to public transportation, shopping, restaurants, park and everyday conveniences. A wonderful opportunity for owner-occupants, first-time buyers or investors looking for low-maintenance living in a convenient Waltham location.Current property taxes do not reflect the owner-occupancy tax exemption.

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 MLS and other third-party data may be inaccurate or out of date.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