
63 Mayall Road Waltham — Photo 1 of 42
$1,200,000
Investment Analysis — 63 Mayall Road
Waltham, MA 02453 — Warrendale
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 2.38% cap rate and $28,524/yr in estimated NOI at the $1,200,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
2,018
Style
Single Family
Built
1940
Quintessential Colonial in the heart of Warrendale, ideally located just steps from FitzGerald Elementary, McCabe ball field and playground. The inviting main floor of this beautiful home features an open, updated kitchen and dining area with white cabinetry, granite counters, a large center island, stainless steel appliances, pantry and custom built-ins. Through the front vestibule, a classic glass-paned French door welcomes you into a front-to-back living room with a fireplace, while a versatile bonus room with adjacent full bath is ideal for a home office, exercise space, music room or playroom. Upstairs, three serene bedrooms are full of natural light and inherent warmth. Traditional hardwood flooring elevates the first and second levels with timeless character. With three updated full baths, one on each level, this home offers effortless convenience. The renovated lower level, completed in 2023, offers exceptional flexibility with a kitchenette, family room and additional bonus room with closet, ready to accommodate extended family, guests, recreation or future needs. Outside, the oversized two-car garage is a coveted find in the neighborhood. Additional updates and features include three-zone heating and cooling installed in 2023, 200-amp electrical service, new front steps, a fenced, professionally landscaped yard, patio for outdoor family time and entertaining. Enjoy a true neighborhood setting with exceptional access to Belmont, Watertown, Newton, Cambridge and Boston, plus convenient connections to Route 2, the Mass Pike and I-95. Best of all, Waltham’s generous residential tax exemption makes owner occupancy even more appealing.
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 2,018 sq ft principal dwelling). Lot size: 4,552 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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Tankless Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dishwasher • Washer/Dryer • Stainless Steel Appliance(s)
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First12 x 18
Flooring - Hardwood, Recessed Lighting
Dining Room
Lvl First12 x 11
Flooring - Hardwood, Open Floorplan, Recessed Lighting, Lighting - Pendant
Kitchen
Lvl First12 x 12
Flooring - Hardwood, Pantry, Kitchen Island, Recessed Lighting, Lighting - Pendant
Office
Lvl First7 x 10
Flooring - Vinyl, Lighting - Overhead
Family Room
Lvl Basement12 x 22
Flooring - Laminate, Recessed Lighting
Primary Bedroom
Lvl Second13 x 11
Closet, Flooring - Hardwood, Lighting - Overhead
Bedroom 2
Lvl Second10 x 14
Bedroom 3
Lvl Second11 x 8
Closet, Flooring - Hardwood, Lighting - Overhead
Bathroom 1
Lvl First4 x 4
Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Second9 x 8
Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Basement6 x 5
Bathroom - With Shower Stall, Flooring - Stone/Ceramic Tile
Listing Agent: Robin Doherty
Listing Office: Keller Williams Realty Boston Northwest
MLS® Number: 73581277