Overview Property Details Payment Calculator Walkability

Active

120-126 Felton St, Waltham MA 02453

$1,900,000

Estimated $4,147.84/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $316,666.67

Total Rent: 54900/year

Estimated CAP Rate: 2.22%

7 Bedrooms

6 Full Baths

4,428 SqFt

Total Parking: 0

2,178 SqFt

120-126 Felton St consists of a three-story building with six (6) residential units consisting of one (1), 2-Bedroom/1-Bathroom unit and five (5), 1-Bedroom/1-Bathroom units. Since it was acquired in 2023, current ownership has completed an extensive renovation of the proper...

This home has been viewed 27 times

Last Checked: June 21st, 2025 at 5:53am (Source: MLS PIN #73391651)

Gross Income: $54,900

Gross Expenses: $12,804

Net Income Calc: $42,096

CAP Rate: 2.22%

Annual Expenses for 120-126 Felton St, Waltham MA 02453

Total Gross Expenses (Calculated)$12,804/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$12,804

Annual Income & Unit Breakdown for 120-126 Felton St, Waltham MA 02453

Total Gross Income (Calculated)$54,900

Unit 1

Rental Income$2,250

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit2

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$2,325

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 3

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

Unit 4

Rental Income$0

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 120-126 Felton St, Waltham MA 02453

Listing ID73391651

Property TypeMulti Family / 5+ Family

Price$1,900,000 ($429.09/SqFt)

Style5-9 Family

CityWaltham

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total4,428 SqFt

Approximate Lot Size (Acres)0.05 acres

Total Parking0

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesLevel

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningNo

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 120-126 Felton St, Waltham MA 02453

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$30,917

Total Gross Income By Broker$165,600

Total Net Income By Broker$134,683

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 120-126 Felton St, Waltham MA 02453

Real Estate Taxes$12,804

Tax Year25

Assessed Value$1,280,300

Financial Data Source

Total Gross Expenses By Broker$30,917

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$165,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$134,683

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)2.22%

Location Information for 120-126 Felton St, Waltham MA 02453

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesShopping, Public Transportation, T-station, University

Contact Information for 120-126 Felton St, Waltham MA 02453

Agent

Name: Kelleher - Pentore Team

MLS ID: TM359859

Office ID: AN2723

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Phone: 781-776-4002

City: Boston

State: MA

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

City: Lynnfield

State: MA

Payment Calculator

$12,774.20 per month

30 Years Fixed, 6.75% Interest

Property Taxes $1,067.00

Principal & Interest $11,707.20

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (2,178 SqFt)
    [add_date] => 2025-06-17 09:28:16
    [address] => Felton St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM359859
            [name] => Kelleher - Pentore Team
            [national_association] => 
            [office] => AN2723
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 4,428 SqFt
    [approx_lot_size_acres] => 0.05 acres
    [approx_lot_size_sqft] => 2,178 SqFt
    [assessed_value] => $1,280,300
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 6 Full
    [bedrooms] => 7
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 120-126 Felton St Waltham
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 2.22%
    [city] => Waltham
    [community_features] => Array
        (
            [0] => Shopping
            [1] => Public Transportation
            [2] => T-station
            [3] => University
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => 120-126 Felton St consists of a three-story building with six (6) residential units consisting of one (1), 2-Bedroom/1-Bathroom unit and five (5), 1-Bedroom/1-Bathroom units. Since it was acquired in 2023, current ownership has completed an extensive renovation of the property including new kitchens and bathrooms in all units, new LVP flooring, in-unit laundry, replaced all windows and doors, new roof, new siding, new hot water tanks as well as a new electrical service and added ductless mini splits to all units. The units are separately metered for electricity, electric heat, and electric hot water, which are paid directly by the tenants, with Landlord responsible for common area electric and domestic water and sewer. 120-126 Felton Street offers the opportunity to acquire a fully leased investment Property in an exceptional, urban-infill location. The Property is ideal for a potential buyer looking for income growth and strong investment returns.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Other
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $165,600
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 644272
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-06-21 05:53:31
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 4,428 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Level
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73391651
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 42096
    [net_operating_income] => Array
        (
            [0] => $134,683
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $30,917
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 781-776-4004
    [pool_features] => Array
        (
        )

[price] => $1,900,000
    [price_per_sqft] => 429.09
    [price_per_unit] => 316666.66666667
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $12,804
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 19
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Active
        )

[street_number] => 120-126
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 25
    [team] => Array
        (
            [0] => Array
                (
                    [id] => CN212671
                    [name] => Dennis Kelleher
                    [phone] => 781-776-4002
                    [address] => 600 Market St. Suite 686
                    [city] => Boston
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN212669
                    [name] => John Pentore
                    [phone] => 781-776-4004
                    [address] => 600 Market St. Suite 686
                    [city] => Lynnfield
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 12804
    [total_gross_income] => 54900
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 2250
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 1
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2325
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 120-126 Felton St, Waltham MA 02453
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1910
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02453
    [zoning] => No
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 117972928
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/644272/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-06-21 05:53:35
                    [modified] => 2025-06-21 05:53:35
                )

[1] => Array
                (
                    [id] => 117973875
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[2] => Array
                (
                    [id] => 117973876
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[3] => Array
                (
                    [id] => 117973877
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[4] => Array
                (
                    [id] => 117973878
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[5] => Array
                (
                    [id] => 117973879
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[6] => Array
                (
                    [id] => 117973880
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[7] => Array
                (
                    [id] => 117973881
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[8] => Array
                (
                    [id] => 117973882
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[9] => Array
                (
                    [id] => 117973883
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[10] => Array
                (
                    [id] => 117973884
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[11] => Array
                (
                    [id] => 117973885
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[12] => Array
                (
                    [id] => 117973886
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[13] => Array
                (
                    [id] => 117973887
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[14] => Array
                (
                    [id] => 117973888
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[15] => Array
                (
                    [id] => 117973889
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[16] => Array
                (
                    [id] => 117973890
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[17] => Array
                (
                    [id] => 117973891
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[18] => Array
                (
                    [id] => 117973892
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[19] => Array
                (
                    [id] => 117973893
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

[20] => Array
                (
                    [id] => 117973894
                    [name] => MLS21.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391651&w=1024&h=768&n=21
                    [index] => 21
                    [enabled] => 1
                    [created] => 2025-06-21 05:54:02
                    [modified] => 2025-06-21 05:54:02
                )

)

)

EXIT

Active

120-126 Felton St, Waltham MA 02453

$1,900,000

Annual Expenses for 120-126 Felton St, Waltham MA 02453

Annual Income & Unit Breakdown for 120-126 Felton St, Waltham MA 02453

General Information for 120-126 Felton St, Waltham MA 02453

Disclosures for 120-126 Felton St, Waltham MA 02453

Financial Information for 120-126 Felton St, Waltham MA 02453

Location Information for 120-126 Felton St, Waltham MA 02453

Contact Information for 120-126 Felton St, Waltham MA 02453

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Kelleher - Pentore Team