Active
19 Days on market
26 Waverly St #405 Boston — Photo 1 of 27

26 Waverly St #405 Boston — Photo 1 of 27

$529,000

Investment Analysis — 26 Waverly St #405

Boston, MA 02135 — Brighton

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02135 carries an estimated $3,250/mo in gross rent — about a 3.43% cap rate and $18,119/yr in estimated NOI at the $529,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

2

Baths

1

SqFt

780

Style

Condominium

Built

1962

Discover urban sophistication and everyday comfort at Waverly Arms, a well-maintained and well-managed top-floor corner residence offering classic charm, abundant natural light, and a peaceful retreat in vibrant Brighton. Step inside to a sun-filled open-concept living and dining area with spacious proportions and an inviting flow. Glass doors lead to your private, south-facing balcony, the perfect place to enjoy morning coffee, unwind at the end of the day, or take in expansive city and neighborhood views. A functional galley kitchen, two well-proportioned bedrooms, and a bright full bathroom complete the home's interior while one parking spot is exclusive to the unit. Generous storage throughout provides exceptional practicality, while the flexible layout comfortably accommodates relaxing, entertaining, or working from home. This professionally managed elevator building offers peace of mind and convenience, with well-kept grounds, security cameras, an intercom system, and on-site app-based laundry area. Recent major building updates include a newer roof installed in 2025 and boiler in 2020. No current or future special assessments. Heat and hot water are included in the low condo fee. Set on a peaceful, tree-lined street, the location is a commuter's dream with convenient access to bus routes 64, 70/70A, and 86, Boston Landing commuter rail, Mass Pike, and Soldiers Field Road makes navigating Boston and Cambridge easy. Enjoy quick access to Fenway, Back Bay, Downtown Boston, Boston Landing, Allston Yards, Harvard and Central Squares, and the Charles River. The surrounding neighborhood offers an exciting mix of dining, shopping, recreation, and entertainment. Explore the Charles River and its scenic paths, visit Charles River Speedway, or enjoy the restaurants, shops, and entertainment at nearby Arsenal Yards. Boston Landing adds even more convenience with its dynamic collection of businesses, New Balance headquarters, and Bruins and Celtics practice and training facilities. With Harvard, MIT, Boston University, and numerous employment and cultural destinations within easy reach, this residence offers an ideal balance of tranquility and connectivity. A wonderful opportunity for an owner-occupant or investor seeking a well-positioned Boston-area property with excellent transportation access and abundant neighborhood amenities. Come experience the welcoming character, natural light, and exceptional location of this Waverly Arms home and make this yours!

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

Original Price$529,000
Annual Taxes$5,707
HOA Fee$484.5

Parking

Garage0
Off-Street1

Interior Specifications

Total Rooms4
FireplacesNone
FlooringTile, Laminate
BasementN

Climate & Utilities

HeatingForced Air, Oil
CoolingWindow Unit(s)
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
RoofRubber
Foundation--
ZoningCD

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Refrigerator

Neighborhood

Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf

Geography

Listing Provided By

Listing Agent: Luxe Home Team

Listing Office: 1st Knock Realty

MLS® Number: 73567276