
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.
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 MLS and other third-party data may be inaccurate or out of date.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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
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
Living Room
Lvl Second16.083333333 x 26.4
Flooring - Hardwood, Recessed Lighting, Crown Molding
Dining Room
Lvl Second16.416666666 x 9.916666666
Flooring - Hardwood, Open Floorplan, Recessed Lighting
Kitchen
Lvl Second18.166666666 x 16.416666666
Flooring - Hardwood, Dining Area, Kitchen Island, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Primary Bedroom
Lvl Third11.666666666 x 17.083333333
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting, Wainscoting
Bedroom 2
Lvl First18.166666666 x 11.25
Bedroom 3
Lvl Third14.916666666 x 13.083333333
Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 4
Lvl Third13.166666666 x 12.916666666
Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl First9.5 x 7.333333333
Bathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 2
Lvl Third6.083333333 x 4.5
Bathroom - Half, Flooring - Hardwood
Bathroom 3
Lvl Third4.833333333 x 8.916666666
Bathroom - Full, Flooring - Stone/Ceramic Tile, Recessed Lighting
Listing Agent: Dave Digregorio
Listing Office: Coldwell Banker Realty - Waltham
MLS® Number: 73581380