
59-61 Wellington St #3 Waltham — Photo 1 of 21
$649,000
Investment Analysis — 59-61 Wellington St #3
Waltham, MA 02451
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02451 carries an estimated $3,520/mo in gross rent — about a 3.15% cap rate and $20,414/yr in estimated NOI at the $649,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
1,180
Style
Condominium
Built
1910
Welcome to 59–61 Wellington Street, Waltham! This exceptional new condo conversion has been thoughtfully reimagined with stunning top-to-bottom renovations, modern design, and quality craftsmanship throughout. The beautifully updated four-unit complex offers a fantastic opportunity to enjoy contemporary living in a highly desirable location. Unit 3, the penthouse residence, features 6 rooms, 2 bedrooms, and 1 full bath with a spacious, open-concept floor plan designed for both everyday living and entertaining. The stylish gourmet kitchen boasts quartz countertops, stainless steel appliances, sleek cabinetry, and modern finishes. High ceilings and abundant natural light create a bright and airy atmosphere throughout the home. The spacious primary bedroom offers a generous walk-in closet, while the beautifully renovated bathroom features a custom-tiled walk-in shower with a glass enclosure. Additional highlights include private outdoor space and dedicated basement storage. Conveniently located near the shops and restaurants of Moody Street, Brandeis University, and Routes 95 and 2. A truly special penthouse offering combining modern style, comfort, and convenience! OPEN HOUSE SATURDAY & SUNDAY 11:30 - 12:30.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl ThirdDining Room
Lvl ThirdKitchen
Lvl ThirdOffice
Lvl ThirdMaster Bedroom
Lvl ThirdBedroom 2
Lvl ThirdBathroom 1
Lvl ThirdListing Agent: Richard Carlo
Listing Office: Conway - West Roxbury
MLS® Number: 73573611