Active
34 Days on market
125 Trapelo Road #12 Belmont — Photo 1 of 17

125 Trapelo Road #12 Belmont — Photo 1 of 17

$499,000

Investment Analysis — 125 Trapelo Road #12

Belmont, MA 02478

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 3.30% cap rate and $16,467/yr in estimated NOI at the $499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

2

Baths

1

SqFt

748

Style

Condominium

Built

1963

Well-maintained third-floor 2-bedroom, 1-bath unit in Belmont’s desirable Cushing Square. Currently rented through September 2027 at $2,840/month, this property offers an excellent opportunity for both investors and those looking to enter the Belmont market. The rear-facing, southeast-oriented unit features an open-concept living, dining, and kitchen area, along with two generously sized bedrooms of similar proportions. The interior was freshly painted in 2022, when the kitchen and bathroom also received updates. The dishwasher and range were replaced in 2021. Conveniently located directly on the MBTA Bus #73 route, with a stop in front of the building toward Waverley Square and a stop across the street toward Harvard Square, the location offers easy access to Cambridge and surrounding areas. Additional features include: Professionally maintained building with off-site management, First-floor laundry room with convenient card-operated machines, Additional basement storage unit #12, Deeded parking space #3, Condo fee includes heat and hot water, among other services. Turn-key and conveniently located, this condo is a great opportunity to enjoy all that Belmont has to offer and/or benefit from an established rental income stream.

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$499,000
Annual Taxes$4,886
HOA Fee$759

Parking

Garage0
Off-Street1

Interior Specifications

Total Rooms4
FireplacesNone
Flooring--
BasementY

Climate & Utilities

HeatingHot Water, Oil, Fan Coil
CoolingFan Coil
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionBrick, Stone
Roof--
Foundation--
ZoningLB1

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Geography

Floorplan Breakdown

Structural Layout

Third
Living RoomKitchenPrimary BedroomBedroom 2Bathroom 1
Living Room
Lvl Third

16 x 14

Flooring - Wood, Balcony - Exterior

Kitchen
Lvl Third

11 x 4

Countertops - Stone/Granite/Solid

Primary Bedroom
Lvl Third

12 x 10

Closet, Flooring - Wood

Bedroom 2
Lvl Third

12 x 9

Bathroom 1
Lvl Third

9 x 4

Listing Provided By

Listing Agent: Adriana Poole

Listing Office: Coldwell Banker Realty - Belmont

MLS® Number: 73561356