53 Myrtle St #2 Waltham — Photo 1 of 36
$499,000
Investment Analysis — 53 Myrtle St #2
Waltham, MA 02453
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02453 carries an estimated $3,060/mo in gross rent — about a 4.17% cap rate and $20,790/yr in estimated NOI at the $499,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
884
Style
Condominium
Built
1890
This charming 2-bedroom, 1-bath condo is ideally situated on a quiet street, just a 3-minute walk to vibrant Moody Street and its excellent restaurants, cafes, shops, and nightlife. The inviting layout offers comfortable living spaces with a functional floor plan ideal for everyday living or entertaining. Enjoy the rare convenience of 2 deeded parking spaces. With easy access to major routes and approximately 20 minutes to Downtown Boston, this is a fantastic opportunity for first-time buyers, commuters, or investors seeking a well-located home that offers both neighborhood tranquility and urban convenience.
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Laundromat
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl null12.833333333 x 12.166666666
Flooring - Wood, Lighting - Pendant, Crown Molding
Kitchen
Lvl null12.833333333 x 13.75
Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting, Gas Stove
Master Bedroom
Lvl null10.416666666 x 10.583333333
Closet, Flooring - Hardwood
Bedroom 2
Lvl null10.416666666 x 8.583333333
Bathroom 1
Lvl nullBathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: Na Lin
Listing Office: Red Tree Real Estate
MLS® Number: 73575160
