
1058 Beacon Street #2 Newton — Photo 1 of 40
$3,150,000
Investment Analysis — 1058 Beacon Street #2
Newton, MA 02459 — Newton Center
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02459 carries an estimated $4,540/mo in gross rent — about a -0.02% cap rate and $-595/yr in estimated NOI at the $3,150,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
5.5
SqFt
5,378
Style
Condominium
Built
2022
Rare opportunity in Newton Centre's highly desirable Crystal Lake neighborhood. Privately situated at the end of a long driveway on approximately 20,000 sq. ft. of land, this exceptional townhome lives like a single-family home and offers outstanding privacy, outdoor space, and flexibility. The versatile floor plan features a chef's kitchen with Thermador appliances, sunny family room with cathedral ceilings and gas fireplace, first-floor bedroom suite with private bath, home office, and finished lower level with playroom, gym, bedroom, full bath, and abundant storage. The second floor offers four bedrooms, including a luxurious primary suite with spa-like bath and two walk-in closets, two bedrooms share a bath, and an additional en-suite bedroom. Enjoy the benefits of gas heat, gas hot water, gas cooking, gas fireplace, and an outdoor gas line for a future kitchen or BBQ area. Additional features include an oversized heated two-car EV-ready garage, fenced yard and huge patio.
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Freezer • Wine Refrigerator • Range Hood
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstOffice
Lvl FirstMaster Bedroom
Lvl SecondBedroom 2
Lvl FirstBedroom 3
Lvl SecondBedroom 4
Lvl SecondBedroom 5
Lvl SecondBathroom 1
Lvl FirstBathroom 2
Lvl FirstBathroom 3
Lvl SecondProperty History
$3,150,000
Aug 4, 2026
MLS® 73558896
$3,350,000
Aug 4, 2026
MLS® 73533689
$3,350,000
Aug 4, 2026
MLS® 73533628
$3,350,000
Jun 10, 2026
MLS® 73533689
$3,350,000
Jun 10, 2026
MLS® 73533628
Listing Agent: Ward Shifman
Listing Office: Coldwell Banker Realty - Newton
MLS® Number: 73558896

