
125 Trapelo Road #12 Belmont — Photo 1 of 17
$499,000
Investment Analysis — 125 Trapelo Road #12
Belmont, MA 02478
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02478 carries an estimated $3,340/mo in gross rent — about a 3.30% cap rate and $16,467/yr in estimated NOI at the $499,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
748
Style
Condominium
Built
1963
Well-maintained third-floor 2-bedroom, 1-bath unit in Belmont’s desirable Cushing Square. Currently rented through September 2027 at $2,840/month, this property offers an excellent opportunity for both investors and those looking to enter the Belmont market. The rear-facing, southeast-oriented unit features an open-concept living, dining, and kitchen area, along with two generously sized bedrooms of similar proportions. The interior was freshly painted in 2022, when the kitchen and bathroom also received updates. The dishwasher and range were replaced in 2021. Conveniently located directly on the MBTA Bus #73 route, with a stop in front of the building toward Waverley Square and a stop across the street toward Harvard Square, the location offers easy access to Cambridge and surrounding areas. Additional features include: Professionally maintained building with off-site management, First-floor laundry room with convenient card-operated machines, Additional basement storage unit #12, Deeded parking space #3, Condo fee includes heat and hot water, among other services. Turn-key and conveniently located, this condo is a great opportunity to enjoy all that Belmont has to offer and/or benefit from an established rental income stream.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Third16 x 14
Flooring - Wood, Balcony - Exterior
Kitchen
Lvl Third11 x 4
Countertops - Stone/Granite/Solid
Primary Bedroom
Lvl Third12 x 10
Closet, Flooring - Wood
Bedroom 2
Lvl Third12 x 9
Bathroom 1
Lvl Third9 x 4
Listing Agent: Adriana Poole
Listing Office: Coldwell Banker Realty - Belmont
MLS® Number: 73561356