45 Crescent Rd #45 Needham — Photo 1 of 24
Recent Drop: $96,000
$1,099,000
Investment Analysis — 45 Crescent Rd #45
Needham, MA 02494 — Needham Heights
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02494 carries an estimated $3,640/mo in gross rent — about a 2.08% cap rate and $22,843/yr in estimated NOI at the $1,099,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,982
Style
Condominium
Built
2001
Commuters Dream, one block from Needham Heights MBTA Station with NO CONDO FEE!! Welcome to 45 Crescent Road! This updated and beautifully maintained unit boasts 3 bedrooms, 2.5 baths, 1 Car attached, bonus office area on 2nd floor as well as second floor laundry. 1st floor has open concept with hardwood connecting living, dining and kitchen areas. An oversized pantry provides plenty of space for extra storage. 600+ unifinished sq ft in the basement for futher expansion. Fenced in backyard provides tranquil comfort, privacy, along with a stone patio and garden wall. Agents, see non-public remarks.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • Range Hood
Neighborhood
Public Transportation • Shopping • Highway Access • Public School • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First20 x 12
Flooring - Wood, Open Floorplan
Dining Room
Lvl First13 x 12
Flooring - Wood, Deck - Exterior, Exterior Access, Open Floorplan
Kitchen
Lvl First13 x 12
Closet/Cabinets - Custom Built, Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Stainless Steel Appliances, Gas Stove
Office
Lvl Second13 x 6
Flooring - Wood, Window(s) - Bay/Bow/Box, Window(s) - Picture, Open Floor Plan
Master Bedroom
Lvl Second16 x 16
Bedroom 2
Lvl Second12 x 10
Bedroom 3
Lvl Second12 x 11
Bathroom 1
Lvl First6 x 5
Bathroom - Half
Bathroom 2
Lvl Second8 x 8
Bathroom - With Tub, Ceiling Fan(s)
Bathroom 3
Lvl Second12 x 8
Bathroom - Full, Bathroom - With Tub & Shower, Hot Tub / Spa, Double Vanity
Property History
$1,099,000
Was $1,145,000
Aug 17, 2026
MLS® 73548652
$1,145,000
Was $1,195,000
Jul 26, 2026
MLS® 73548652
$1,195,000
Jul 13, 2026
MLS® 73548652
Listing Agent: Keith Wade
Listing Office: eXp Realty LLC - Corporate Office
MLS® Number: 73548652
