Active Under Contract
24 Days on market
9 Russell St #3 Waltham — Photo 1 of 24

9 Russell St #3 Waltham — Photo 1 of 24

$589,900

Investment Analysis — 9 Russell St #3

Waltham, MA 02453

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02453 carries an estimated $3,060/mo in gross rent — about a 3.90% cap rate and $23,015/yr in estimated NOI at the $589,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

2

Baths

1.5

SqFt

1,190

Style

Condominium

Built

2004

Welcome to 9 Russell Street #3, a newer-construction townhouse offering 2 bedrooms, 1.5 baths, and a bright top-floor loft ideal for work, guests, or relaxation. The main level features an open living/dining layout with an updated kitchen and newer appliances. The lower level provides a convenient half bath, direct-entry garage, and additional storage. Upstairs, two generous bedrooms and a modern full bath offer comfortable everyday living, while the loft adds valuable flex space and access to a private third-floor deck. Additional highlights include central air, recessed lighting, and hardwood floors throughout. Located moments from Moody Street, the commuter rail, parks, and Routes 128/95, this home delivers turnkey comfort in a prime Waltham location.

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 MLS and other third-party data may be inaccurate or out of date.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$589,900
Annual Taxes$1,892
HOA Fee$250

Parking

Garage1
Off-Street2

Interior Specifications

Total Rooms5
FireplacesNone
FlooringTile, Hardwood, Flooring - Hardwood
BasementY

Climate & Utilities

HeatingForced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
ZoningRes

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Disposal • Microwave • Refrigerator • Freezer • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Medical Facility • Highway Access • T-Station

Geography

Floorplan Breakdown

Structural Layout

Third
Primary BedroomBedroom 2Bathroom 1
Second
Living RoomKitchen
First
Bathroom 2
Living Room
Lvl Second

16 x 12

Flooring - Hardwood, Recessed Lighting

Kitchen
Lvl Second

15 x 12

Flooring - Hardwood, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Stainless Steel Appliances

Primary Bedroom
Lvl Third

15 x 12

Cathedral Ceiling(s), Flooring - Hardwood

Bedroom 2
Lvl Third

12 x 8

Bathroom 1
Lvl Third

Bathroom - Full, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid

Bathroom 2
Lvl First

Bathroom - Half, Flooring - Stone/Ceramic Tile

Listing Provided By

Listing Agent: Brian J. Fitzpatrick

Listing Office: Coldwell Banker Realty - Waltham

MLS® Number: 73566077