
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.
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
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
Living Room
Lvl First21 x 14
Flooring - Hardwood, Exterior Access, Crown Molding
Dining Room
Lvl First14 x 12
Flooring - Hardwood, Crown Molding, Tray Ceiling(s)
Kitchen
Lvl First20 x 14
Flooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island
Family Room
Lvl Basement40 x 22
Flooring - Laminate
Primary Bedroom
Lvl Second18 x 14
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s)
Bedroom 2
Lvl Second14 x 13
Bedroom 3
Lvl Second12 x 10
Closet, Flooring - Hardwood
Bedroom 4
Lvl Second15 x 11
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Countertops - Stone/Granite/Solid
Property History
$2,095,000
Sep 8, 2026
MLS® 73573336
$2,195,000
Sep 6, 2026
MLS® 73528115
$2,195,000
Jun 2, 2026
MLS® 73528115
Listing Agent: Hans Brings Results
Listing Office: Coldwell Banker Realty - Waltham
MLS® Number: 73573336