
179 Bishops Forest Dr #179 Waltham — Photo 1 of 42
$1,200,000
Investment Analysis — 179 Bishops Forest Dr #179
Waltham, MA 02452
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02452 carries an estimated $4,240/mo in gross rent — about a 1.69% cap rate and $20,267/yr in estimated NOI at the $1,200,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3.5
SqFt
3,099
Style
Condominium
Built
1994
Bishops Forest. Located in a desirable condominium complex, this 3,099 sf Shelburne-style end unit is magnificent. The townhome features 4 bedrooms, including a sought-after first-floor primary bedroom with ensuite bath, a total of 3.5 bathrooms, renovated eat-in kitchen and a walk-out finished lower level that provides for many individual needs. The kitchen includes granite countertops, stainless appliances, 2021 counter-depth refrigerator, generous cabinetry, a pantry and an island. The airy living room has a fireplace and half-vaulted ceiling open to the graceful front stairway. The dining room offers sliders to a deck for ease of entertaining. The second floor has two additional bedrooms with hardwood flooring and another full bath. A nicely-finished lower level features a central family room with sliders to a patio, a fourth bedroom with double sash windows and a walk-in closet, an exercise/music room with generous extra storage space plus a room-sized laundry/utility room with additional storage. Enjoy views of sweeping green space and mature trees that provide wonderful privacy. Located a stone’s throw from shopping, restaurants, the "Y" and walking paths, this lovely townhouse is a perfect balance of thoughtfully designed living space and a desirable condo community that offers activities such as a pool, tennis, pickleball and book groups. Bishops Forest is a sylvan oasis and yet conveniently located close to routes 95/128, route 2, Cambridge, Boston, and the vibrant Waltham and Lexington town centers. Welcome home!
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 • Washer • Dryer • Vacuum System • Range Hood
Neighborhood
Shopping • Pool • Walk/Jog Trails • Medical Facility • Conservation Area • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 14
Flooring - Hardwood, Cable Hookup, Sunken, Lighting - Overhead, Half Vaulted Ceiling(s)
Dining Room
Lvl First12 x 10
Deck - Exterior, Recessed Lighting, Slider
Kitchen
Lvl First19 x 11
Flooring - Hardwood, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Recessed Lighting, Remodeled, Stainless Steel Appliances
Family Room
Lvl Basement20 x 17
Flooring - Wall to Wall Carpet, Cable Hookup, Recessed Lighting, Slider
Master Bedroom
Lvl First19 x 14
Bathroom - Full, Ceiling Fan(s), Closet - Linen, Walk-In Closet(s), Flooring - Hardwood, Cable Hookup, Recessed Lighting, Closet - Double, Half Vaulted Ceiling(s)
Bedroom 2
Lvl Second15 x 11
Bedroom 3
Lvl Second14 x 11
Closet, Flooring - Hardwood, Recessed Lighting, Tray Ceiling(s)
Bedroom 4
Lvl Basement13 x 11
Walk-In Closet(s), Flooring - Wall to Wall Carpet, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Half, Lighting - Overhead, Pedestal Sink
Bathroom 2
Lvl First11 x 11
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Closet - Linen, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Jacuzzi / Whirlpool Soaking Tub, Double Vanity, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Recessed Lighting
Listing Agent: Jacquelyn Hawkinson
Listing Office: Barrett Sotheby's International Realty
MLS® Number: 73574286
