103 Bellevue St #4 Newton — Photo 1 of 35
$1,840,000
Investment Analysis — 103 Bellevue St #4
Newton, MA 02458
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02458 carries an estimated $3,130/mo in gross rent — about a 0.38% cap rate and $6,956/yr in estimated NOI at the $1,840,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
2,601
Style
Condominium
Built
1880
Set on approximately five acres of beautifully landscaped grounds, this distinctive residence at the historic Riley Carriage House offers an exceptional combination of architectural character, privacy, and modern living. Originally built in 1870 as part of the Charles Riley Estate and thoughtfully converted into just six residences, this special property enjoys a peaceful, park-like setting in the heart of Newton. Inside, a reimagined open floor plan features bright, inviting living and dining spaces designed for both everyday comfort and entertaining, plus a flexible main-level bedroom option. Thoughtful updates include two marble gas fireplaces, upgraded electrical, new LED lighting, and a Sonos sound system with built-in Bose speakers. The updated primary suite features a marble bath and enhanced closet space. An upper deck and screened porch extend the living outdoors, completing this sophisticated and beautifully maintained home.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Highway Access • Private School • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main20 x 25
Flooring - Wood, Balcony / Deck, Open Floorplan, Recessed Lighting
Dining Room
Lvl Main10 x 18
Flooring - Wood, Open Floorplan, Recessed Lighting
Kitchen
Lvl Main15 x 8
Flooring - Wood, Dining Area, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Cabinets - Upgraded, Open Floorplan, Recessed Lighting, Remodeled
Office
Lvl null14 x 18
Fireplace, Closet/Cabinets - Custom Built, Flooring - Wood
Master Bedroom
Lvl null18 x 16
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Wood, Exterior Access, Recessed Lighting
Bedroom 2
Lvl null15 x 16
Bathroom 1
Lvl nullBathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Remodeled
Bathroom 2
Lvl nullBathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Remodeled
Property History
$1,840,000
Sep 9, 2026
MLS® 73574425
$2,000,000
Jul 6, 2026
MLS® 73501105
$2,000,000
Apr 14, 2026
MLS® 73501105
Listing Agent: Allison Blank
Listing Office: Compass
MLS® Number: 73574425
