156-158 Waverley Street #158 Belmont — Photo 1 of 29
Recent Drop: $30,000
$1,150,000
Investment Analysis — 156-158 Waverley Street #158
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 1.18% cap rate and $13,572/yr in estimated NOI at the $1,150,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2
SqFt
1,825
Style
Condominium
Built
1900
Bright, completely renovated residence near Town Field features clean lines, sunlit spaces, and a seamless blend of comfort and refinement. New windows, heating/cooling system, plumbing, and electrical where modern comfort meets efficiency. This home invites connection and calm in equal measure: a kitchen designed w/quartz countertops, tasteful backsplash and SS LG appliances welcomes gatherings; Spa-like baths feel quietly indulgent; And a primary suite with walk-in closet serves as a personal sanctuary. Large windows frame the natural light throughout the day, while thoughtful conveniences like in-unit laundry, and two-car parking make daily living feel a little more effortless. Heated basement space offers options for an office, playroom, etc. Private entrances, Separate utilities, parking and outdoor space. Easy access to buses, parks/recreation, plus shops/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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Park • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Recessed Lighting
Dining Room
Lvl FirstFlooring - Hardwood, Recessed Lighting
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Recessed Lighting
Master Bedroom
Lvl FirstBathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl FirstBathroom 1
Lvl FirstBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl FirstBathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Property History
$1,150,000
Was $1,180,000
Apr 28, 2026
MLS® 73488404
$1,180,000
Mar 18, 2026
MLS® 73488404
Listing Agent: Michaela Pixie Mahtani
Listing Office: Leading Edge Real Estate
MLS® Number: 73488404
