28 Wilson Cir #28 Newton — Photo 1 of 14
$1,595,000
Investment Analysis — 28 Wilson Cir #28
Newton, MA 02461 — Newton Highlands
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02461 carries an estimated $5,220/mo in gross rent — about a 1.50% cap rate and $23,906/yr in estimated NOI at the $1,595,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,100
Style
Condominium
Built
2026
Welcome to the last few remaining units nestled in Newton Highlands, offering a luxurious, newly constructed living experience. Close to restaurants, shopping, and public transportation, this 5-unit development provides the perfect blend of convenience and tranquility. With an abundance of natural light and custom imported Italian-designed kitchens, the open-concept main level features a spacious family room and powder room. Each unit offers a private outdoor patio area, perfect for entertaining family and friends. Three additional bedrooms are located on the second level, along with private balcony access from the primary suite, which also includes a beautifully designed bathroom with custom finishes and a walk-in closet. Complete with two parking spaces per unit and convenient access to all that Newton has to offer.
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 MLS and other third-party data may be inaccurate or out of date.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 • Microwave • Refrigerator • Freezer • ENERGY STAR Qualified Refrigerator • Range Hood • Rangetop - ENERGY STAR • Oven
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First20 x 19
Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Dining Room
Lvl Main,First14 x 13
Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Kitchen
Lvl First12 x 13
Bathroom - Half, Closet/Cabinets - Custom Built, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Recessed Lighting, Slider, Stainless Steel Appliances, Lighting - Overhead
Office
Lvl Second11 x 11
Balcony / Deck, Exterior Access, Recessed Lighting, Slider
Master Bedroom
Lvl Second17 x 12
Bathroom - Full, Walk-In Closet(s), Closet/Cabinets - Custom Built, Window(s) - Bay/Bow/Box, Balcony / Deck, Balcony - Exterior, Double Vanity, Exterior Access, Recessed Lighting
Bedroom 2
Lvl Second11 x 12
Bedroom 3
Lvl Second11 x 11
Bathroom - Full, Bathroom - Double Vanity/Sink, Closet, Cable Hookup, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Half, Closet/Cabinets - Custom Built
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Closet - Linen, Closet/Cabinets - Custom Built, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Tub & Shower, Closet - Linen, Closet/Cabinets - Custom Built, Recessed Lighting
Property History
$1,595,000
May 21, 2026
MLS® 73522456
$1,650,000
Mar 19, 2026
MLS® 73337149
$1,650,000
Feb 21, 2025
MLS® 73337149
Listing Agent: The Jeff Groper Group
Listing Office: Coldwell Banker Realty - Newton
MLS® Number: 73522456
