Active
2 Days on market
28 Ash Street #2 Waltham — Photo 1 of 42

28 Ash Street #2 Waltham — Photo 1 of 42

$1,049,900

Investment Analysis — 28 Ash Street #2

Waltham, MA 02453

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02453 carries an estimated $3,670/mo in gross rent — about a 1.76% cap rate and $18,471/yr in estimated NOI at the $1,049,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2.5

SqFt

2,303

Style

Condominium

Built

2026

Discover this thoughtfully designed NEW CONSTRUCTION townhouse, privately situated off the street with quality finishes throughout. The open concept main level is ideal for modern living and entertaining, featuring a bright livingroom that flows into the chef’s kitchen with quartz countertops, island, stainless steel appliances & dining area. Gleaming hardwood floors, crown moldings, and refined details add warmth and style throughout. Enjoy an exclusive fenced rear yard with patio, offering a private outdoor space. The primary suite features a walk in closet and stylish tile bath, while the secondary bedrooms are generously sized with excellent closet space and flexibility for guests or home office. The finished lower level provides a comfortable fireplaced family room offering valuable additional living space. Additional highlights include direct entry heated garage, 2nd floor laundry and convenient to Popular Moody Street restaurants, shops, parks, public transportation & commuter rail

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 MLS and other third-party data may be inaccurate or out of date.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.

Immersive Experience

Open Houses

Property Details

Financials

Original Price$1,049,900
Annual Taxes--
HOA Fee$200

Parking

Garage1
Off-Street3

Interior Specifications

Total Rooms7
Fireplaces1
FlooringLaminate, Hardwood
BasementY

Climate & Utilities

HeatingHeat Pump, Electric
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
Zoning1

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Refrigerator

Neighborhood

Public Transportation • Shopping • Park • Highway Access • T-Station

Geography

Floorplan Breakdown

Structural Layout

Second
Master BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenBathroom 1
Basement
Family Room
Living Room
Lvl First

15 x 11

Flooring - Hardwood, Open Floorplan

Dining Room
Lvl First

10 x 10

Flooring - Hardwood, Open Floorplan

Kitchen
Lvl First

15 x 12

Flooring - Hardwood, Kitchen Island, Open Floorplan, Stainless Steel Appliances

Family Room
Lvl Basement

23 x 15

Flooring - Laminate

Master Bedroom
Lvl Second

16 x 15

Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood

Bedroom 2
Lvl Second

13 x 12

Bedroom 3
Lvl Second

12 x 12

Flooring - Hardwood

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Hardwood

Bathroom 2
Lvl Second

Bathroom - Full, Flooring - Stone/Ceramic Tile

Bathroom 3
Lvl Second

Bathroom - Full, Flooring - Stone/Ceramic Tile

Listing Provided By

Listing Agent: Hans Brings Results

Listing Office: Coldwell Banker Realty - Waltham

MLS® Number: 73574963