Investment Analysis — 66 Orange Street #1

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 0.04% cap rate and $470/yr in estimated NOI at the $1,189,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

2,074

Style

Condominium

Built

2026

Spectacular new construction townhouse with a deeded private yard space in one of Waltham’s most coveted neighborhoods on the Newton line. This newly built home showcases a stunning custom kitchen with taj mahal quartz countertops, stainless steel appliances, and a large peninsula that opens seamlessly to a formal dining area and a sun-filled living room with a fireplace. The luxurious primary suite features a beautifully tiled custom shower, an additional bedroom and a stylish guest bath complete the second floor. The first level offers exceptional flexibility with a bonus room ideal for an office or guest space, a full bath, and direct access to your private outdoor oasis—complete with a patio and a generously sized yard space. Additional highlights include hardwood flooring, high-end custom finishes throughout, two-zone gas heating and central air, a one-car heated garage with workspace, a private deck, electric car charger and more. A rare combination of modern design, outdoor space, and unbeatable location.

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 MLS and other third-party data may be inaccurate or out of date.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