Excellent investment opportunity - A savvy buyer/investor will see what can be produced from this multi-family with commercial space and licensed rooming house. You will find a two-story hair salon/spa with workstations and free-standing sinks, a prep room, and waiting rooms. On the second floor of this unit, there is an ideal space for waxing, facials, and massage rooms. On the other side of the building, there is a first-floor, updated, and pristine one-bedroom apartment with a large, exclusive-use deck overlooking the water and access to the basement. The second story offers a large studio apartment that is also occupied. On the third floor, there are three separate rooms with/shared bath and kitchenette, also occupied. Although the property is not yet at full capacity, it continues to generate an income. There is significant untapped potential and upside for this building, which offers a fantastic walking location and is just one block from Moody Street, with private off-street par
This home has been viewed 37 times
Last Checked: November 8th, 2025 at 5:43am (Source: MLS PIN #73450474)
Gross Income: $19,200
Gross Expenses: $1,078,923
Net Income Calc: $1,059,723
CAP Rate: -48.72%
Waterfront
Water Views
Annual Expenses for 55-57 Crescent St, Waltham MA 02453
Total Gross Expenses (Calculated)$1,078,923/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$1,078,923
Annual Income & Unit Breakdown for 55-57 Crescent St, Waltham MA 02453
Total Gross Income (Calculated)$19,200
Unit 1
Rental Income$0
LeaseN
Bedrooms2
Bathrooms1 Full, 1 Half
Floor1
Levels in Unit1
HeatingYes
Rent Includes
Unit 2
Rental Income$1,600
LeaseN
Bedrooms1
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent Includes
Unit 3
Rental Income$0
Lease
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit2
HeatingYes
Rent Includes
Unit 4
Rental Income$0
Lease
Bedrooms1
Bathrooms
Floor
Levels in Unit
HeatingYes
Rent Includes
General Information for 55-57 Crescent St, Waltham MA 02453
Listing ID73450474
Property TypeMulti Family / 5+ Family
Price$2,175,000 ($474.37/SqFt)
Style5-9 Family
CityWaltham
CountyMiddlesex
MLS Area
Neighborhood(s)
Approximate Living Area Total4,585 SqFt
Approximate Lot Size (Acres)0.25 acres
Total Parking8
Garage Parking
Year Built1900
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesLevel
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
Zoningmixed
Zoning Details
Water ViewsYes
Water Views Features
WaterfrontYes
Waterfront FeaturesRiver, Waterfront
Energy FeaturesPicture Window
Terms
Disclosures for 55-57 Crescent St, Waltham MA 02453
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area DisclosureMixed units and commercial space - used as hair sa
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$19,200
Total Net Income By Broker$19,200
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 55-57 Crescent St, Waltham MA 02453
Real Estate Taxes$1,078,923
Tax Year2025
Assessed Value$1,098,700
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$19,200
BostonRealEstate.com Gross Income
Total Net Income By Broker$19,200
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)-48.72%
Location Information for 55-57 Crescent St, Waltham MA 02453
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area Amenities
Contact Information for 55-57 Crescent St, Waltham MA 02453