112 Payson #1 Belmont — Photo 1 of 39
$879,000
Investment Analysis — 112 Payson #1
Belmont, MA 02478 — Payson Park
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02478 carries an estimated $3,340/mo in gross rent — about a 1.59% cap rate and $13,971/yr in estimated NOI at the $879,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,530
Style
Condominium
Built
1930
Discover the Sun filled charm of 112 Payson Rd. A distinguished 1930 structure fully renovated and located in the desirable Payson Park area of Belmont. Offering 1530 square feet of refined living space over two levels. This property, situated with views to the reservoir, presents a unique opportunity to embrace a vibrant lifestyle within a classic setting. The residence features two thoughtfully appointed bedrooms, with spare room off the main. Providing comfortable and private retreats. With easy addition of a third bedroom with use of the spacious Sunroom.Complementing these spaces is a flexible layout, designed for both functionality and ease. With a generous lot size of 7649 square feet and the convenience of a garage space plus driveway spot, this condominium offers both interior comfort and practical amenities. Walk to Cushing Square. Close to bus line to Cambridge. Embrace the opportunity to experience this exceptional Belmont residence.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstOffice
Lvl FirstFamily Room
Lvl BasementMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstBedroom 3
Lvl FirstListing Agent: Dana Ingram
Listing Office: Ingram Realty Co.
MLS® Number: 73569436
