28 Howard St #1 Waltham — Photo 1 of 21
$1,299,000
Investment Analysis — 28 Howard St #1
Waltham, MA 02451
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02451 carries an estimated $4,220/mo in gross rent — about a 2.13% cap rate and $27,733/yr in estimated NOI at the $1,299,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3.5
SqFt
2,740
Style
Condominium
Built
2026
ONE UNIT LEFT! Discover experiential living at 28 Howard Street. This brand new townhouse is centrally located in Banks Square with convenient proximity to all the amenities Waltham is famous for. Spanning over 2,700 square feet, this home showcases timeless finishes and refined details across a funtional layout. Enter from the garage into the spacious mudroom with abundant closet storage and a thoughtfully integrated bench. An adjacent office and a full bath on provide versatility and convenience for owners and guests alike. The main living area is anchored by a chef’s kitchen with a substantial island and pantry with living and dining areas on either side. Upstairs, the owner’s suite is set in the back of the home overlooking the lush yard and surrounded by mature trees. Two additional bedrooms, a family bath, and a laundry room complete this level. A fenced in yard and patio are well-appointed for gatherings, relaxing, or working from home. Add this property to your home tour this weekend!
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 MLS and other third-party data may be inaccurate or out of date.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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Freezer • Range Hood
Neighborhood
Public Transportation • Park • Walk/Jog Trails • Bike Path • Highway Access • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondFlooring - Hardwood, Recessed Lighting
Dining Room
Lvl SecondFlooring - Hardwood, Recessed Lighting, Lighting - Overhead
Kitchen
Lvl SecondFlooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Recessed Lighting, Lighting - Pendant
Office
Lvl FirstCloset, Flooring - Vinyl, Recessed Lighting
Master Bedroom
Lvl ThirdBathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl ThirdBedroom 3
Lvl ThirdCloset, Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting, Lighting - Sconce
Bathroom 2
Lvl SecondBathroom - Half, Flooring - Hardwood, Recessed Lighting, Lighting - Sconce
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting, Lighting - Sconce
Listing Agent: Diduca Properties
Listing Office: Commonwealth Standard Realty Advisors
MLS® Number: 73569014