156-158 Waverley St Belmont — Photo 1 of 42
Recent Drop: $75,100
$2,049,900
Investment Analysis — 156-158 Waverley St
Belmont, MA 02478 — Waverley
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 02478 carries an estimated $6,680/mo in gross rent — about a 2.28% cap rate and $46,673/yr in estimated NOI at the $2,049,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
4
SqFt
3,407
Style
2 Family - 2 Units Up/Down
Built
1900
Bright, beautifully renovated 2-family near Town Field features clean lines, sunlit spaces, & a seamless blend of comfort & refinement. New windows, heating/cooling systems, plumbing, and electrical where modern comfort meets efficiency. This home invites connection & calm in equal measure: kitchens designed with quartz countertops, tasteful backsplash and Stainless Steel LG appliances welcomes gatherings; Spa-like baths feel quietly indulgent; Primary suite w/ample closets serve as a personal sanctuaries. Large windows frame natural light throughout the day, while thoughtful conveniences like in-unit laundry, & side-by-side parking make daily living feel a little more effortless. Two partially finished, heated basement spaces offer options. Private entrances, separate utilities and outdoor spaces. Rental potential. Easy access to buses, parks/recreation, plus shops and dining in both Belmont Center and Waverley Squares. Every detail was considered so your next chapter begins w/ease.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator
Geography
Property History
$2,049,900
Was $2,125,000
Jun 16, 2026
MLS® 73521909
$2,125,000
May 20, 2026
MLS® 73521909
Listing Agent: Michaela Pixie Mahtani
Listing Office: Leading Edge Real Estate
MLS® Number: 73521909
