30 Maple St #2 Waltham — Photo 1 of 38
$1,079,000
Investment Analysis — 30 Maple St #2
Waltham, MA 02453 — South Waltham
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 2.56% cap rate and $27,650/yr in estimated NOI at the $1,079,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3.5
SqFt
2,200
Style
Condominium
Built
2026
Downtown New Construction! Steps to bustling Moody Street. The main level offers a bright kitchen with island and quartz countertops stainless appliances, dining room area and spacious living room with fireplace. The top floor offers the Main bedroom with full bathroom with with walk-in shower and walk-in closet as well as two additional bedrooms, bathroom and laundry. The lower level offers a fourth bedroom and bathroom, and mudroom with direct garage entry. Crown molding and hardwood flooring thru out! Exterior offers a composite deck and patio and yard!
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 MLS and other third-party data may be inaccurate or out of date.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 • Wine Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Public School • T-Station • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondFlooring - Hardwood, Recessed Lighting, Crown Molding
Dining Room
Lvl SecondFlooring - Hardwood, Recessed Lighting, Crown Molding
Kitchen
Lvl SecondBathroom - Half, Flooring - Hardwood, Dining Area, Balcony / Deck, Countertops - Stone/Granite/Solid, Kitchen Island, Cabinets - Upgraded, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Wine Chiller, Gas Stove, Crown Molding
Master Bedroom
Lvl ThirdBathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting, Crown Molding
Bedroom 2
Lvl ThirdBedroom 3
Lvl ThirdCloset, Flooring - Hardwood, Recessed Lighting, Lighting - Overhead, Crown Molding
Bedroom 4
Lvl FirstCloset, Flooring - Hardwood, Recessed Lighting, Lighting - Overhead, Crown Molding
Bathroom 1
Lvl FirstBathroom - 3/4, Bathroom - Tiled With Shower Stall
Bathroom 2
Lvl SecondBathroom - Half
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Tiled With Tub
Listing Agent: Paul C. Morreale
Listing Office: Gelineau & Associates, R.E.
MLS® Number: 73575990
