
264 Pearl St. #2 Newton — Photo 1 of 39
$1,529,990
Investment Analysis — 264 Pearl St. #2
Newton, MA 02458 — Nonantum
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02458 carries an estimated $3,750/mo in gross rent — about a 1.26% cap rate and $19,310/yr in estimated NOI at the $1,529,990 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,447
Style
Condominium
Built
2022
Sophisticated Modern Farmhouse-style townhouse in exceptional, like-new condition, offering 2,447 sq. ft. of beautifully designed living space across three levels in a convenient Newton location. Built in 2022 and meticulously maintained, this sun-filled 3-bedroom, 2.5-bath home offers the feel and quality of newer construction without the wait. The open-concept main level flows seamlessly between the living, dining and kitchen spaces, featuring custom cabinetry, a generous island, quartz countertops and European appliances. A versatile bonus room on the main level provides valuable additional space, ideal for a home office, study or den. Step outside to a private deck and stone patio overlooking a generous backyard setting. Upstairs, the spacious primary suite features a large bath with an oversized shower and two closets, complemented by two additional bedrooms, a full bath and conveniently located in-unit laundry. Additional highlights include central air, forced-air gas heat, tankless hot water and a heated two-car attached garage with storage. Ideally positioned near Newton schools, parks, shopping, public transportation, commuter rail and major routes—an exceptional combination of like-new condition, flexible living, private outdoor space and everyday convenience.
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 MLS and other third-party data may be inaccurate or out of date.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 • Microwave • Refrigerator • Washer • Dryer • Range Hood • Instant Hot Water
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Second21 x 14
Skylight, Flooring - Hardwood
Dining Room
Lvl Second11 x 12
Skylight, Flooring - Hardwood, Balcony / Deck, Balcony - Exterior
Kitchen
Lvl Second14 x 9
Skylight, Flooring - Hardwood, Dining Area, Kitchen Island, Gas Stove
Office
Lvl Second7 x 10
Skylight, Flooring - Hardwood
Master Bedroom
Lvl Third16 x 12
Bathroom - Full, Skylight, Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood
Bedroom 2
Lvl Third12 x 12
Bedroom 3
Lvl Third16 x 12
Skylight, Closet, Flooring - Hardwood
Bathroom 1
Lvl Second7 x 4
Bathroom - Half, Skylight, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Third8 x 8
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Skylight, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Third8 x 9
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Skylight, Flooring - Stone/Ceramic Tile
Listing Agent: Keystone Homes Group
Listing Office: Keller Williams Realty Boston Northwest
MLS® Number: 73570891

