Active
3 Days on market
86 Common Street #86 Belmont — Photo 1 of 27

86 Common Street #86 Belmont — Photo 1 of 27

$1,499,000

Investment Analysis — 86 Common Street #86

Belmont, MA 02478

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02478 carries an estimated $4,000/mo in gross rent — about a 0.49% cap rate and $7,405/yr in estimated NOI at the $1,499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

3.5

SqFt

1,716

Style

Condominium

Built

1979

Tucked within the picturesque Underwood Estate, this professionally designed and thoughtfully renovated 3-bedroom, 3.5-bath townhouse offers a rare combination of privacy and convenience. The inviting living room features a fireplace, custom built-ins and views of a private patio with woods beyond, while the bay-windowed dining room flows into an updated gourmet kitchen with stainless steel appliances, granite countertops and custom cabinetry. A stylish half bath and pantry complete the first floor. Upstairs, two spacious bedrooms each offer a private, spa-like bath. The lower level provides a comfortable and private guest suite with a bedroom and full bath, along with laundry, generous storage and updated systems. Attic space offers addtional storage. Set on over 3.5 acres within a professionally managed association, this special home is ideally located near Belmont Center, commuter rail, the new Belmont Public Library, schools and major routes.

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 MLS and other third-party data may be inaccurate or out of date.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$1,499,000
Annual Taxes$14,111
HOA Fee$1247

Parking

Garage1
Off-Street2

Interior Specifications

Total Rooms6
Fireplaces1
FlooringWood
BasementY

Climate & Utilities

HeatingCentral
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
RoofShingle
Foundation--
ZoningRES

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Refrigerator • Freezer • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Conservation Area

Geography

Floorplan Breakdown

Structural Layout

Second
Primary BedroomBedroom 2Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenBathroom 1
Basement
Bedroom 3
Living Room
Lvl First

24 x 20

Closet/Cabinets - Custom Built, Recessed Lighting, Remodeled

Dining Room
Lvl First

17 x 11

Window(s) - Bay/Bow/Box, Recessed Lighting

Kitchen
Lvl First

17 x 10

Countertops - Stone/Granite/Solid, Recessed Lighting, Remodeled, Stainless Steel Appliances

Primary Bedroom
Lvl Second

14 x 13

Bathroom - Full, Closet

Bedroom 2
Lvl Second

19 x 15

Bedroom 3
Lvl Basement

14 x 13

Bathroom 1
Lvl First

10 x 5

Bathroom - Half

Bathroom 2
Lvl Second

8 x 7

Bathroom - Full

Bathroom 3
Lvl Second

14 x 8

Bathroom - Full

Property History

Listed
$1,499,000

Sep 24, 2026

MLS® 73582160

Terminated
$569,900

Jun 10, 2004

MLS® 70002349

Listed
$569,900

Mar 3, 2004

MLS® 70002349

Listing Provided By

Listing Agent: Lynn Findlay

Listing Office: Coldwell Banker Realty - Belmont

MLS® Number: 73582160