28 Ash Street #1 Waltham — Photo 1 of 41
$989,900
Investment Analysis — 28 Ash Street #1
Waltham, MA 02453
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02453 carries an estimated $4,050/mo in gross rent — about a 2.29% cap rate and $22,657/yr in estimated NOI at the $989,900 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,138
Style
Condominium
Built
2026
Newly Rebuilt and Expanded Townhouse Offering the Perfect Blend of Modern Design and Quality Craftsmanship! This stunning home features an open concept floor plan highlighted by a fireplaced living room flowing seamlessly into the dining area and beautiful new kitchen with quartz countertops, stainless steel appliances, and abundant cabinetry. The versatile first floor includes a spacious bedroom, stylish half bath, and gleaming hardwood floors throughout. Upstairs you'll find a luxurious primary suite complete with a walk-in closet and private designer tile bath featuring a dual vanity, plus additional generously sized bedrooms and bath. Enjoy the comfort and efficiency of like-new construction with quality finishes throughout. All new electric & plumbing. Direct Entry Heated Garage. Convenient to popular Moody Street restaurants, shops, parks, public transportation, the commuter rail, and major routes. A rare opportunity to enjoy the feel of a single-family home with the ease of townhouse living
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First16 x 11
Flooring - Hardwood, Open Floorplan
Dining Room
Lvl First13 x 12
Flooring - Hardwood, Open Floorplan
Kitchen
Lvl First18 x 13
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Open Floorplan, Stainless Steel Appliances
Master Bedroom
Lvl Second18 x 13
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl Second16 x 11
Bedroom 3
Lvl Second10 x 10
Closet, Flooring - Hardwood
Bedroom 4
Lvl First12 x 9
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Countertops - Stone/Granite/Solid
Listing Agent: Hans Brings Results
Listing Office: Coldwell Banker Realty - Waltham
MLS® Number: 73573879
