Active
2 Days on market
20 Waban St #2 Newton — Photo 1 of 38

20 Waban St #2 Newton — Photo 1 of 38

$899,000

Investment Analysis — 20 Waban St #2

Newton, MA 02458

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02458 carries an estimated $3,750/mo in gross rent — about a 2.78% cap rate and $25,018/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2

SqFt

1,415

Style

Condominium

Built

1860

Beautifully renovated and meticulously maintained, this bright and spacious three-bedroom, two-full-bath condo occupies the second floor of a two-family home and offers the rare benefit of a private yard. Gut renovated in 2016, the home features modern finishes and a functional open-concept layout connecting the kitchen, dining area, and south-facing living room, which fills the space with natural light. The private primary suite includes a generously sized bedroom, full bathroom, walk-in closet, and an additional closet. A spacious second bedroom offers excellent flexibility for guests or an in-law room, while the third bedroom can easily serve as a home office or children’s room. Additional highlights include in-unit laundry and private yard access from the second-floor side entrance. Ideally located near public transportation, including direct bus service to downtown Boston, and approximately five miles from Cambridge. Enjoy easy access to Walgreens, Whole Foods, restaurants, Lincoln-Eliot Elementary School, Jackson Walnut Park School, and walking paths along the Charles River. Combining modern comfort, versatile living space, and an exceptional location, this home is a wonderful opportunity in Newton.

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$899,000
Annual Taxes$9,182

Parking

Garage0
Off-Street2

Interior Specifications

Total Rooms5
Fireplaces1
FlooringWood
BasementY

Climate & Utilities

HeatingCentral, Forced Air, Natural Gas, Hydro Air
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionBrick, Stone
RoofShingle
Foundation--
ZoningMR2

Property & Lot

Acres0.16
SqFt Lot7,000
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Refrigerator • Freezer • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Highway Access

Geography

Floorplan Breakdown

Structural Layout

Second
Dining RoomFamily RoomPrimary BedroomBedroom 2Bedroom 3Bathroom 2
Main,Second
Living RoomKitchen
Living Room
Lvl Main,Second

17 x 14

Flooring - Hardwood, Open Floorplan, Recessed Lighting

Dining Room
Lvl Second
Kitchen
Lvl Main,Second

Flooring - Hardwood, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Recessed Lighting, Stainless Steel Appliances

Family Room
Lvl Second
Primary Bedroom
Lvl Second

13 x 15

Bathroom - Full

Bedroom 2
Lvl Second

13 x 15

Bedroom 3
Lvl Second

12 x 19

Bathroom 2
Lvl Second

Bathroom - Full

Listing Provided By

Listing Agent: Alina Wang Team

Listing Office: Coldwell Banker Realty - Lexington

MLS® Number: 73578635