
426 Main St #1 Waltham — Photo 1 of 34
$799,000
Investment Analysis — 426 Main St #1
Waltham, MA 02452
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02452 carries an estimated $3,840/mo in gross rent — about a 2.67% cap rate and $21,351/yr in estimated NOI at the $799,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,987
Style
Condominium
Built
2006
Beautifully maintained, luxury end-unit townhouse-style condominium at EdenVale at Main, part of a stunning enclave of ten residences echoing the historic architectural character of Waltham's Main Street corridor. Inside, you'll find three levels of living space plus a direct-entry garage. The main level features hardwood floors, crown molding, soaring ceilings, and recessed lighting throughout. Living room windows on two walls fill the room with light, and the dining area sits at an oversized window overlooking mature greenery. The kitchen anchors the far end with granite countertops, cabinetry with crown detail, stainless steel appliances, and a private exterior door to your exclusive outdoor space. A half bath completes this level. The second floor offers two bedrooms with ample closet space and a full bath. The entire top floor is dedicated to the primary suite: a spacious bedroom, closet, and full bath with a soaking tub. The lower level provides direct interior access to the attached garage and storage space. A second deeded parking spot sits directly across from the garage. Central air conditioning throughout. Enviably located in Waltham's Main Street corridor, a short walk to the Waltham commuter rail station for a direct line into Boston, and minutes away from Moody Street's restaurants and shops. Multiple bus routes and quick commuter access to Route 20, Routes 95/128 and the Mass Pike.
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
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 20
Flooring - Hardwood, Recessed Lighting
Dining Room
Lvl First6 x 7
Flooring - Hardwood
Kitchen
Lvl First12 x 10
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Exterior Access, Recessed Lighting, Stainless Steel Appliances
Master Bedroom
Lvl Third12 x 20
Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Hot Tub / Spa, Double Vanity, Recessed Lighting
Bedroom 2
Lvl Second12 x 10
Bedroom 3
Lvl Second15 x 9
Closet/Cabinets - Custom Built, Flooring - Hardwood
Bathroom 1
Lvl First7 x 3
Bathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl Second8 x 6
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl Third15 x 9
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Hot Tub / Spa, Countertops - Stone/Granite/Solid
Listing Agent: Andersen Group Realty
Listing Office: Keller Williams Realty Boston Northwest
MLS® Number: 73574056
