12 Elm Street #12 Newton — Photo 1 of 39
$1,075,000
Investment Analysis — 12 Elm Street #12
Newton, MA 02465 — West Newton
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02465 carries an estimated $3,170/mo in gross rent — about a 1.02% cap rate and $11,018/yr in estimated NOI at the $1,075,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
1,673
Style
Condominium
Built
2025
Unit 12 features 2 bedrooms, 2 full baths & 1 half bath, along with a spacious entry hall that offers the flexibility to create a home office, sitting area, or additional functional space.Ideally located at the corner of River Street & Elm Street in West Newton, this brand-new townhome is just ½ mile from the West Newton Commuter Rail, offering convenient access while still providing the comfort of residential living. Enjoy easy parking & your own private balcony—a perfect spot to relax outdoors.Designed for today’s lifestyle, these newly built townhomes blend contemporary style with exceptional functionality. High-end finishes include a modern kitchen with panelized Fisher & Paykel appliances, sleek hardwood floors, thoughtfully designed living spaces & quality craftsmanship throughout.Stylish, practical & beautifully finished, Unit 12 offers the perfect balance of comfort, convenience & modern living.Don’t miss the opportunity to make one of these stunning West Newton townhomes your own.
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 MLS and other third-party data may be inaccurate or out of date.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 • Oven • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Second18 x 17
Flooring - Hardwood, Open Floorplan
Dining Room
Lvl Second9 x 16
Flooring - Hardwood, Open Floorplan
Kitchen
Lvl Second8 x 13
Flooring - Hardwood, Balcony - Exterior, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan
Primary Bedroom
Lvl Third14 x 11
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s)
Bedroom 2
Lvl Third12 x 10
Bedroom 3
Lvl Third11 x 10
Bathroom 1
Lvl Third11 x 8
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Third9 x 5
Bathroom - Full, Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Second5 x 6
Bathroom - Half, Flooring - Stone/Ceramic Tile
Listing Agent: Esin Susol Team
Listing Office: William Raveis R. E. & Home Services
MLS® Number: 73570346
