Rarely available! This beautiful Townhouse-style three-family is nestled in Waltham's coveted South Side, mere minutes from major highways and a short stroll to the lively Moody Street & Purple Line. Corner units underwent complete gut renovations from 2021-2023, including new electrical, plumbing, HVAC, roof, & layout. The 1st renovated unit offers formal living, dining, kitchen, & laundry on the main floor, with 3 bdrms & 1 bathroom upstairs, plus a spacious basement for storage. The middle unit features a kitchen, living area, bdrm, & full bath on the ground floor, with a 2nd floor comprising a full bath, bdrm, & sizable family room, convertible to an additional bdrm. The end unit, also renovated, boasts formal living, dining, kitchen, & half bath on the 1st level, with 3 bdrms & 1 full bath upstairs, along with its own large basement for storage & laundry. End units are leased at market rates, while the middle unit operates on TAW. Ideal long term investment or condo conversion!
This home has been viewed 102 times
Last Checked: September 5th, 2025 at 1:58am (Source: MLS PIN #73399459)
Gross Income: $98,400
Gross Expenses: $18,236
Net Income Calc: $80,164
CAP Rate: 4.72%
Annual Expenses for 28-32 Calvary Street, Waltham MA 02453
Total Gross Expenses (Calculated)$18,236/year
APOD AvailableNo
Heating
Electricity
Water$1,600
Gas$1,600
Insurance$6,000
Sewer$1,600
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$10,636
Annual Income & Unit Breakdown for 28-32 Calvary Street, Waltham MA 02453
Total Gross Income (Calculated)$98,400
Unit 1
Rental Income$3,000
LeaseY
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 2
Rental Income$2,000
LeaseN
Bedrooms2
Bathrooms2 Full
Floor1
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 3
Rental Income$3,200
LeaseY
Bedrooms3
Bathrooms1 Full, 1 Half
Floor1
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
General Information for 28-32 Calvary Street, Waltham MA 02453
Listing ID73399459
Property TypeMulti Family / 3 Family
Price$1,699,999 ($459.21/SqFt)
Style3 Family - 3 Units Side By Side
CityWaltham
CountyMiddlesex
MLS Area
Neighborhood(s)
Approximate Living Area Total3,702 SqFt
Approximate Lot Size (Acres)0.22 acres
Total Parking4
Garage Parking
Year Built1860
Year Built SourcePublic Records
Year Renovated
Year Built DetailsApproximate
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesLevel
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningRC
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy FeaturesInsulated Windows
Terms
Disclosures for 28-32 Calvary Street, Waltham MA 02453
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourceOther
Title 5
Exclusions
Disclosures
Financial Data SourceEstimated
Total Gross Expenses By Broker$7,600
Total Gross Income By Broker$98,400
Total Net Income By Broker$90,800
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnCompensation Not Offered
Financial Information for 28-32 Calvary Street, Waltham MA 02453
Real Estate Taxes$10,636
Tax Year2025
Assessed Value$1,083,000
Financial Data SourceEstimated
Total Gross Expenses By Broker$7,600
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$98,400
BostonRealEstate.com Gross Income
Total Net Income By Broker$90,800
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)4.72%
Location Information for 28-32 Calvary Street, Waltham MA 02453
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Pool, University
Contact Information for 28-32 Calvary Street, Waltham MA 02453