Active
2 Days on market
58 Madison Rd Waltham — Photo 1 of 36

58 Madison Rd Waltham — Photo 1 of 36

$1,595,000

Investment Analysis — 58 Madison Rd

Waltham, MA 02453 — Warrendale

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02453 carries an estimated $4,050/mo in gross rent — about a 1.76% cap rate and $28,042/yr in estimated NOI at the $1,595,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

6

Baths

4

SqFt

3,909

Style

Single Family

Built

2012

Come tour this spacious home in the highly desireable Warrendale neighborhood, thoughtfully built in 2012 for modern living. This expansive property features 5-6 bedrooms plus an office, 3 full and 2 half baths, and flexible living spaces that can accommodate a variety of uses. The sun-filled main level showcases a beautiful chef’s kitchen with a large center island. Engineered wood floors flow into the open dining area and warm living room with custom built-ins surrounding the gas fireplace. The first-floor family room includes a full bath and walk-in closet, so it could be used as a bedroom suite if desired. The second floor offers a spacious primary suite plus 4 additional bedrooms, another full bath with laundry, and a private office with access to the walk-up attic. Don't miss the finished lower level with a den, gameroom, and half bath, and enjoy the private backyard retreat with a sparkling in-ground saltwater pool, colorful gardens, large patio, and fully fenced yard. The property also includes a large mudroom off the attached garage, central AC, gas heat, and owned (not leased) solar panels.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 3,909 sq ft principal dwelling). Lot size: 7,850 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

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$1,595,000
Annual Taxes$8,894.36

Parking

Garage1
Off-Street4

Interior Specifications

Total Rooms13
Fireplaces1
FlooringWood, Tile, Carpet, Flooring - Wall to Wall Carpet, Laminate, Flooring - Stone/Ceramic Tile, Flooring - Wood
BasementFull, Walk-Out Access, Interior Entry

Climate & Utilities

HeatingForced Air, Baseboard, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
RoofShingle
FoundationConcrete Perimeter
Zoning1

Property & Lot

Acres0.18
SqFt Lot7,850
Lot Features--

Amenities & Appliances

Gas Water Heater • Water Heater • Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Range Hood

Neighborhood

Park • Conservation Area • Public School

Geography

Floorplan Breakdown

Structural Layout

Second
OfficePrimary BedroomBedroom 2Bedroom 3Bedroom 4Bedroom 5Bathroom 3
First
Living RoomDining RoomKitchenFamily RoomBathroom 1Bathroom 2
Living Room
Lvl First

16 x 18

Closet, Closet/Cabinets - Custom Built, Flooring - Wood, Open Floorplan, Recessed Lighting

Dining Room
Lvl First

10 x 17

Flooring - Wood, Open Floorplan, Recessed Lighting

Kitchen
Lvl First

13 x 17

Flooring - Wood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Cabinets - Upgraded, Deck - Exterior, Slider, Stainless Steel Appliances

Office
Lvl Second

8 x 8

Flooring - Wood, Attic Access

Family Room
Lvl First

18 x 12

Bathroom - Full, Cathedral Ceiling(s), Walk-In Closet(s), Flooring - Wood

Primary Bedroom
Lvl Second

12 x 23

Bathroom - Full, Ceiling Fan(s), Closet, Flooring - Wood

Bedroom 2
Lvl Second

15 x 23

Bedroom 3
Lvl Second

13 x 11

Ceiling Fan(s), Closet, Flooring - Wood

Bedroom 4
Lvl Second

12 x 15

Ceiling Fan(s), Closet, Flooring - Wood

Bedroom 5
Lvl Second

16 x 17

Ceiling Fan(s), Closet, Flooring - Wood

Bathroom 1
Lvl First

6 x 5

Bathroom - Half, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid

Bathroom 2
Lvl First

11 x 6

Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid

Bathroom 3
Lvl Second

11 x 9

Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid

Property History

Listed
$1,595,000

Sep 23, 2026

MLS® 73581616

Terminated
$1,689,000

Jul 9, 2026

MLS® 73497785

Listed
$1,689,000

Apr 8, 2026

MLS® 73497785

Listing Provided By

Listing Agent: Sandra Siciliano

Listing Office: Dwell360

MLS® Number: 73581616