29 Wadsworth Ave #2 Waltham — Photo 1 of 41
$1,269,000
Investment Analysis — 29 Wadsworth Ave #2
Waltham, MA 02453
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02453 carries an estimated $4,050/mo in gross rent — about a 1.86% cap rate and $23,555/yr in estimated NOI at the $1,269,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3.5
SqFt
3,147
Style
Condominium
Built
2018
Absolutely stunning luxury townhome steps from Moody Street! This spectacular triplex townhouse offers high-end modern finishes across three expansive levels of living space. The second level greets you with impressive high ceilings, gleaming hardwoods throughout and a sun-soaked open floor plan. Cook like a chef in the designer cabinet packed kitchen featuring white granite countertops, a large island, wine fridge and stainless-steel appliances. Relax by the fireplace in the spacious living room or step out to the low maintenance composite deck overlooking the private fenced-in back yard. On the third floor discover an oversized primary bedroom with a beautiful custom walk-in closet and en-suite bathroom, two additional bedrooms and another full bathroom. The first level features a spacious mudroom and another generous sized bedroom with en-suite bathroom, wet bar, mini fridge and a glass slider out to the patio. This beauty is complete with a one car attached garage featuring a level two EV charger, tons of closets with custom built-in shelving, in-unit laundry, fully boarded attic offering even more storage space and a pet-friendly association. This exceptional home delivers style, comfort and convenience in one of the area’s most sought-after locations with walking distance to fine dining, shopping and the commuter rail. Welcome Home!
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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Wine Refrigerator • Range Hood
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Conservation Area • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Second19 x 20
Ceiling Fan(s), Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Cable Hookup, Open Floorplan, Recessed Lighting, Lighting - Overhead, Crown Molding, Decorative Molding
Dining Room
Lvl Second9 x 16
Ceiling Fan(s), Flooring - Hardwood, Balcony / Deck, Open Floorplan, Slider, Lighting - Overhead, Crown Molding, Decorative Molding
Kitchen
Lvl Second14 x 23
Closet, Closet/Cabinets - Custom Built, Flooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Countertops - Upgraded, French Doors, Kitchen Island, Cabinets - Upgraded, Deck - Exterior, Open Floorplan, Slider, Stainless Steel Appliances, Wine Chiller, Gas Stove, Lighting - Pendant, Lighting - Overhead, Crown Molding
Master Bedroom
Lvl Third15 x 21
Ceiling Fan(s), Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Cable Hookup, Lighting - Overhead, Closet - Double, Decorative Molding
Bedroom 2
Lvl Third11 x 13
Bedroom 3
Lvl Third8 x 16
Ceiling Fan(s), Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Lighting - Overhead
Bedroom 4
Lvl First17 x 21
Ceiling Fan(s), Coffered Ceiling(s), Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Wet Bar, Cable Hookup, Chair Rail, Exterior Access, Recessed Lighting, Slider, Crown Molding
Bathroom 1
Lvl First7 x 3
Bathroom - Full
Bathroom 2
Lvl Second7 x 3
Bathroom - Half, Flooring - Stone/Ceramic Tile, Lighting - Sconce, Lighting - Overhead, Pedestal Sink
Bathroom 3
Lvl Third8 x 9
Bathroom - Full, Bathroom - Tiled With Shower Stall, Closet - Linen, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Recessed Lighting, Lighting - Sconce, Lighting - Overhead
Listing Agent: Leah Burke
Listing Office: William Raveis R.E. & Home Services
MLS® Number: 73571639