35 Casey Circle #35 Waltham — Photo 1 of 24
$749,000
Investment Analysis — 35 Casey Circle #35
Waltham, MA 02451
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02451 carries an estimated $3,520/mo in gross rent — about a 2.60% cap rate and $19,480/yr in estimated NOI at the $749,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
1,797
Style
Condominium
Built
1983
Beautifully maintained townhouse in a highly desirable Waltham community offering four finished levels of comfortable living space. The warm and inviting kitchen opens to a separate dining room, while the spacious first-floor living room features a wood-burning fireplace — perfect for cozy fall and winter evenings. Sliders lead to a brand-new 2026 private deck, ideal for entertaining or relaxing after a day at the community inground pool. Need additional space to unwind? The finished lower level offers a comfortable family room perfect for movie nights, a playroom, gym, or guest space. The second floor features two generously sized bedrooms, including a spacious primary suite, along with two full bathrooms. The finished fourth floor provides incredible flexibility as a bright home office, third sleeping area, or bonus living space. Conveniently located near Route 95, parks, shopping, schools, and restaurants, this home offers both accessibility and a wonderful community feel.
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 MLS and other third-party data may be inaccurate or out of date.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 • Range Hood
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First19 x 11
Wood / Coal / Pellet Stove, Flooring - Hardwood, Cable Hookup, Deck - Exterior, Exterior Access, Recessed Lighting, Slider, Crown Molding
Dining Room
Lvl Main,First12 x 11
Flooring - Hardwood, Window(s) - Picture, Wainscoting, Lighting - Overhead, Crown Molding
Kitchen
Lvl Main,First12 x 10
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Recessed Lighting, Stainless Steel Appliances, Crown Molding
Family Room
Lvl Basement19 x 26
Closet, Flooring - Wall to Wall Carpet, Recessed Lighting
Master Bedroom
Lvl Second17 x 12
Bathroom - Full, Closet, Flooring - Wall to Wall Carpet, Recessed Lighting, Crown Molding
Bedroom 2
Lvl Second17 x 11
Bathroom 1
Lvl Main,First5 x 5
Bathroom - Half, Flooring - Hardwood, Countertops - Stone/Granite/Solid, Lighting - Sconce, Lighting - Overhead
Bathroom 2
Lvl Second12 x 5
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Closet - Linen, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Second9 x 4
Bathroom - Full, Bathroom - With Shower Stall, Flooring - Stone/Ceramic Tile
Property History
$749,000
Sep 9, 2026
MLS® 73574250
$4,100
Aug 7, 2026
MLS® 73547734
$760,000
Jul 27, 2026
MLS® 73529565
$4,100
Jul 9, 2026
MLS® 73547734
$760,000
Jun 3, 2026
MLS® 73529565
Listing Agent: Mimi Henning
Listing Office: Barrett Sotheby's International Realty
MLS® Number: 73574250
