125 Trapelo Road #21 Belmont — Photo 1 of 19
$395,000
Investment Analysis — 125 Trapelo Road #21
Belmont, MA 02478
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02478 carries an estimated $2,810/mo in gross rent — about a 3.95% cap rate and $15,620/yr in estimated NOI at the $395,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
510
Style
Condominium
Built
1963
Rented, presently offered as an investment property only (11 1/2 -months lease, $1,995/month, yearly income $22,942, lease expires 10/30/2026) this 510 sq. ft. 4th-floor 1-BR, 1-bath unit offers new laminate flooring, an open space concept kitchen/living area opening to a balcony, three in-unit closets with ample storage, and an additional storage unit in the basement is deeded to the condo. Laundry on the first floor by the elevator pay-by-card (no coins), no in-unit washer/dryer per HOA Rules. Small pets allowed. Bus stop in front of the building to Waverly Sq. & commuter train, across the street in the opposite direction to Harvard Sq. NO DEEDED PARKING SPACE but parking spaces available for rent in the Cushing Village buildings and the gas stations on Common St. Please see "Firm Remarks" section for details on forms that MUST be included in any offer after the NEW MA INSPECTION LAW went into effect on October 15, 2025 and for showings instructions.
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 MLS and other third-party data may be inaccurate or out of date.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
Amenities & Appliances
Range • Dishwasher • Disposal • Refrigerator • Freezer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Medical Facility • House of Worship
Geography
Listing Agent: Adriana Poole
Listing Office: Coldwell Banker Realty - Belmont
MLS® Number: 73426328