17-19 Drew Road #1 Belmont — Photo 1 of 31
$1,295,000
Investment Analysis — 17-19 Drew Road #1
Belmont, MA 02478
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02478 carries an estimated $4,000/mo in gross rent — about a 2.08% cap rate and $26,903/yr in estimated NOI at the $1,295,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
2,126
Style
Condominium
Built
1926
Reimagined with a full renovation, we introduce this two-level 3-bedroom condominium offering modern design and high-end finishes throughout. Features include white oak flooring, recessed and LED lighting, fireplace, custom closet systems, and hydro-air HVAC with ERV. The quartz-appointed kitchen opens seamlessly to stylish living and dining areas, ideal for both everyday living and entertaining. Sleek, modern baths include a luxurious primary suite with an oversized double shower. The finished lower level offers a generous family room with wet bar, perfect for entertaining or extended living. Additional highlights include a mudroom, all-new electrical and plumbing systems, multiple porches, new cedar fencing, and an asphalt shingle roof. Parking for three cars and an EV charger. A rare offering that combines thoughtful systems, quality craftsmanship, and contemporary comfort.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15.583333333 x 11.25
Flooring - Hardwood
Dining Room
Lvl First11 x 9.833333333
Flooring - Hardwood
Kitchen
Lvl First19.083333333 x 11
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Peninsula
Family Room
Lvl Basement24.333333333 x 10.833333333
Bathroom - Half, Flooring - Vinyl, Wet Bar
Master Bedroom
Lvl Basement25.75 x 11
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s)
Bedroom 2
Lvl First11.083333333 x 10.833333333
Bedroom 3
Lvl First10.833333333 x 9.416666666
Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom 2
Lvl FirstBathroom 3
Lvl BasementListing Agent: Real Estate Advisors Group
Listing Office: Coldwell Banker Realty - Belmont
MLS® Number: 73574567
