Investment Analysis — 43 Angleside Drive #1

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 2.72% cap rate and $16,333/yr in estimated NOI at the $599,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,168

Style

Condominium

Built

1980

Beautifully renovated one-level condominium at Edgewater Terrace, ideally located in Waltham near the Newton and Weston line. Offering a wonderful blend of comfort, style, and convenience. This thoughtfully designed home is perfect for those looking for easy one-floor living in a prime location. The inviting floor plan features a sun-filled living room, dedicated dining area, and beautifully updated kitchen, along with a generous primary suite complete with a full bath. A spacious second bedroom and additional full bath provide flexibility for guests, a home office, or everyday living. Additional highlights include laminate hardwood flooring, central air conditioning, in-unit laundry with a washer and dryer included, a private patio w/storage, and two deeded parking spaces, amenities that make everyday living effortless. Step outside and enjoy the convenience of being just a short walk from the Charles River, perfect for morning walks, outdoor activities, or simply enjoying the surrounding scenery. The location is exceptionally commuter-friendly, with easy access to the MBTA commuter rail and public transportation, Mass Pike, Route 128, and major roadways. You’re also close to shopping, dining, Brandeis University, and everything Waltham, Newton, and Weston have to offer. Whether you’re a commuter, first-time buyer, downsizing, or simply looking for a beautifully updated home in a highly convenient location, this move-in-ready Edgewater Terrace condo offers the best of comfort, location, and lifestyle.

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.