92 Brown Street #1 Waltham — Photo 1 of 17
$529,900
Investment Analysis — 92 Brown Street #1
Waltham, MA 02453
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02453 carries an estimated $3,670/mo in gross rent — about a 4.32% cap rate and $22,911/yr in estimated NOI at the $529,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
800
Style
Condominium
Built
1900
HIGHLY DESIRABLE MOODY LOCALE! PRISTINE FULLY RENOVATED condominium featuring a beautiful E-I-K kitchen w/stainless appliances open to bright living room area, two spacious bedrooms, two high-end tile bathrooms, hardwood flooring throughout, natural gas heating and hot water, central air, storage, in-unit laundry, deeded parking, all located on a beautiful tree-lined street! Walk to popular Moody Street restaurants, shops, and public transportation! A rare find!
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Conservation Area • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First8 x 7
Flooring - Hardwood
Kitchen
Lvl First8 x 9
Flooring - Hardwood
Master Bedroom
Lvl First15 x 10
Closet, Flooring - Hardwood
Bedroom 2
Lvl First13 x 10
Bathroom 1
Lvl First6 x 6
Bathroom - Full, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl First6 x 6
Bathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: Dave Digregorio
Listing Office: Coldwell Banker Realty - Waltham
MLS® Number: 73573483
