Active
5 Days on market
113 Warwick Avenue Waltham — Photo 1 of 38

113 Warwick Avenue Waltham — Photo 1 of 38

$2,095,000

Investment Analysis — 113 Warwick Avenue

Waltham, MA 02452 — Belmont Line

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02452 carries an estimated $4,240/mo in gross rent — about a 0.65% cap rate and $13,529/yr in estimated NOI at the $2,095,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

4

SqFt

5,052

Style

Single Family

Built

2026

NEW CONSTRUCTION in the highly desirable Forest Street Locale, abutting top-ranked Northeast Elementary School & near Bentley University and Gann Academy. This impressive contemporary Colonial combines quality craftsmanship with a bright, open design and exceptional living space throughout. Gorgeous gourmet kitchen features a large island bar and flows directly into the fireplaced living room with soaring ceilings, creating an ideal setting for everyday living and entertaining. Welcoming entry foyer includes built-in seating & cubbies, while the elegant formal dining room features a tray ceiling & chair rails. Beautiful primary suite offers dual walk-in closets, fireplace & luxurious designer tile bath. Hardwood flooring throughout. Fully finished lower level provides a large family room & 1/2 bath with excellent flexibility for guests, recreation or extended living. Additional features include energy-efficient, well-insulated construction, central air, 2-car garage, irrigation system & oversized rear patio overlooking a spacious private 1/4-acre yard. Walk-up top floor loft offers tremendous future expansion potential. Convenient to walking trails, Rt 2, Rt 128, shopping, restaurants & area amenities.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 5,052 sq ft principal dwelling). Lot size: 12,673 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

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.

Immersive Experience

Open Houses

Property Details

Financials

Original Price$2,095,000
Annual Taxes--

Parking

Garage2
Off-Street6

Interior Specifications

Total Rooms8
Fireplaces2
FlooringVinyl, Hardwood
BasementFull, Finished, Interior Entry

Climate & Utilities

HeatingForced Air, Propane
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
Zoning1

Property & Lot

Acres0.29
SqFt Lot12,673
Lot FeaturesLevel

Amenities & Appliances

Electric Water Heater • Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator

Neighborhood

Public Transportation • Shopping • Park • Highway Access • University

Geography

Floorplan Breakdown

Structural Layout

Second
Primary BedroomBedroom 2Bedroom 3Bedroom 4Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenBathroom 1
Basement
Family Room
Living Room
Lvl First

21 x 14

Flooring - Hardwood, Exterior Access, Crown Molding

Dining Room
Lvl First

14 x 12

Flooring - Hardwood, Crown Molding, Tray Ceiling(s)

Kitchen
Lvl First

20 x 14

Flooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island

Family Room
Lvl Basement

40 x 22

Flooring - Laminate

Primary Bedroom
Lvl Second

18 x 14

Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s)

Bedroom 2
Lvl Second

14 x 13

Bedroom 3
Lvl Second

12 x 10

Closet, Flooring - Hardwood

Bedroom 4
Lvl Second

15 x 11

Closet, Flooring - Hardwood

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Hardwood

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - Double Vanity/Sink, Countertops - Stone/Granite/Solid

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - Double Vanity/Sink, Countertops - Stone/Granite/Solid

Property History

Listed
$2,095,000

Sep 8, 2026

MLS® 73573336

Terminated
$2,195,000

Sep 6, 2026

MLS® 73528115

Listed
$2,195,000

Jun 2, 2026

MLS® 73528115

Listing Provided By

Listing Agent: Hans Brings Results

Listing Office: Coldwell Banker Realty - Waltham

MLS® Number: 73573336