Active
8 Days on market
5 Walnut #5A Harvard — Photo 1 of 38

5 Walnut #5A Harvard — Photo 1 of 38

$450,000

Investment Analysis — 5 Walnut #5A

Harvard, MA 01434

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01434 carries an estimated $3,080/mo in gross rent — about a 3.70% cap rate and $16,642/yr in estimated NOI at the $450,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

3.5

SqFt

1,518

Style

Condominium

Built

1934

Deleaded, with a Letter of Full Compliance on file. New property management as of August 1, 2026. A classic brick light-filled end unit tucked into the corner of the lot with tall arborvitae privacy hedge along the back and side and stately mature maples out front lining the historic street. The original maple hardwood floors are the thing people comment on first. The front-to-back living, dining, and flex space runs the depth of the unit with light pouring in from three sides — room enough for a workout corner and a piano and still somewhere to sit! Half bath tucked in for guests. Maple cabinets and real storage in the kitchen, with direct access to the garage and extra parking. Three bedrooms and two full baths up, plus a third full bath in the full-height basement, dog washing made easy here! Pull down access to the spacious attic storage. Central air. Private yard. Front step masonry repair scheduled. Students attend Harvard Public Schools. Marty's Cafe is a stroll across Jackson Road, with Red Tail Golf, Anytime Fitness, walking trails, yoga on the lawn, and a steady run of community events close by. Lovely unit. Straightforward terms. Bring your cash buyers.

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$450,000
Annual Taxes$4,632
HOA Fee$568

Parking

Garage1
Off-Street3

Interior Specifications

Total Rooms6
FireplacesNone
FlooringTile, Hardwood, Flooring - Stone/Ceramic Tile
BasementY

Climate & Utilities

HeatingCentral, Baseboard, Natural Gas
CoolingCentral Air
WaterPublic, Individual Meter
SewerPublic Sewer

Building & Exterior

ConstructionBrick
RoofShingle, Rubber
Foundation--
ZoningRES

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Refrigerator • Washer • Dryer

Neighborhood

Public Transportation • Walk/Jog Trails • Golf • Conservation Area • Highway Access • House of Worship

Geography

Floorplan Breakdown

Structural Layout

Second
Master BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Bathroom 1
Main,First
Living RoomDining RoomKitchen
Living Room
Lvl Main,First

16.083333333 x 15.416666666

Flooring - Hardwood, Open Floorplan

Dining Room
Lvl Main,First

14.25 x 15.416666666

Flooring - Hardwood, Open Floorplan

Kitchen
Lvl Main,First

18.166666666 x 8.916666666

Flooring - Stone/Ceramic Tile, Lighting - Overhead

Master Bedroom
Lvl Second

13.333333333 x 16.583333333

Bathroom - Full, Closet, Flooring - Hardwood, Lighting - Overhead

Bedroom 2
Lvl Second

14.083333333 x 8.833333333

Bedroom 3
Lvl Second

11.666666666 x 9.833333333

Closet, Flooring - Hardwood, Lighting - Overhead

Bathroom 1
Lvl First

4.833333333 x 5.5

Bathroom - Half, Flooring - Stone/Ceramic Tile

Bathroom 2
Lvl Second

10.5 x 5.333333333

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Lighting - Sconce, Lighting - Overhead

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - Tiled With Tub & Shower, Lighting - Sconce, Lighting - Overhead

Listing Provided By

Listing Agent: Find Your Village Real Estate Team

Listing Office: Keller Williams Realty Boston Northwest

MLS® Number: 73571933