Active
2 Days on market
312 Newton Street #1 Waltham — Photo 1 of 39

312 Newton Street #1 Waltham — Photo 1 of 39

$1,299,900

Investment Analysis — 312 Newton Street #1

Waltham, MA 02453

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02453 carries an estimated $4,050/mo in gross rent — about a 1.50% cap rate and $19,537/yr in estimated NOI at the $1,299,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

3.5

SqFt

3,002

Style

Condominium

Built

2025

INCOMPARABLE IN THE CITY! Price, Luxury Amenities & Quality! Spanning four beautifully finished levels, this stunning contemporary townhome offers 4 bedrooms, 3.5 baths, a 1-cargarage, and a flexible floor plan designed for today’s lifestyle. A rarely available FIRST-FLOOR BEDROOM WITH FULLBATH provides an ideal option for guests, extended family, or a private home office. The main living level features an impressive open-concept layout with an ultra-chef’s kitchen showcasing premium finishes, a spacious great room with LED soffit lighting and a sleek linear gas fireplace, and a striking glass staircase. A generous dining and living area, powder room, and convenient laundry room complete the space. Upstairs are three spacious bedrooms, including a luxurious primary suite featuring beautiful mosaic tile and a custom vanity. Walls of glass capture breathtaking views, while soaring ceilings and exceptional finish work create a dramatic, modern feel throughout. Ideally located with convenient access to Moody Street’s restaurants and shops, public transportation, and major commuter routes. A truly distinctive new-construction opportunity in Waltham!

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 MLS and other third-party data may be inaccurate or out of date.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

Property Details

Financials

Original Price$1,299,900
Annual Taxes--
HOA Fee$150

Parking

Garage1
Off-Street2

Interior Specifications

Total Rooms9
Fireplaces1
FlooringWood, Tile, Flooring - Stone/Ceramic Tile
BasementY

Climate & Utilities

HeatingForced Air
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofRubber
Foundation--
Zoning0

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Range Hood

Neighborhood

Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails

Geography

Floorplan Breakdown

Structural Layout

Third
Primary BedroomBedroom 3Bedroom 4Bathroom 2Bathroom 3
Second
Living RoomDining RoomKitchen
First
Bedroom 2Bathroom 1
Living Room
Lvl Second

16.083333333 x 26.4

Flooring - Hardwood, Recessed Lighting, Crown Molding

Dining Room
Lvl Second

16.416666666 x 9.916666666

Flooring - Hardwood, Open Floorplan, Recessed Lighting

Kitchen
Lvl Second

18.166666666 x 16.416666666

Flooring - Hardwood, Dining Area, Kitchen Island, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Gas Stove

Primary Bedroom
Lvl Third

11.666666666 x 17.083333333

Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting, Wainscoting

Bedroom 2
Lvl First

18.166666666 x 11.25

Bedroom 3
Lvl Third

14.916666666 x 13.083333333

Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting

Bedroom 4
Lvl Third

13.166666666 x 12.916666666

Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting

Bathroom 1
Lvl First

9.5 x 7.333333333

Bathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting

Bathroom 2
Lvl Third

6.083333333 x 4.5

Bathroom - Half, Flooring - Hardwood

Bathroom 3
Lvl Third

4.833333333 x 8.916666666

Bathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting

Listing Provided By

Listing Agent: Dave Digregorio

Listing Office: Coldwell Banker Realty - Waltham

MLS® Number: 73581380