Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

103-105 Columbus Ave., Waltham MA 02451

$1,285,000

Estimated $3,153/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $321,250

Total Rent: 76800/year

Estimated CAP Rate:

8 Bedrooms

Baths

3787

Total Parking: 8

9,801 (0.23)

Welcome to 103-105 Columbus Ave. in Waltham. This is a great income Generating 4 Family investment opportunity. This 4-family property is fully rented and has plenty of off-street parking. Each unit has separate electric, gas, heating and hot water that the tenants pay. The owner pays water & sewer. This property is conveniently located near Main Street, shops, restaurants, parks and transportation. This property's excellent configuration and amenities make it a promising investment opportunity. Quick access to 128, Rte. 2 and Mass Pike.

This home has been viewed 10 times

Last Checked: July 5th, 2026 at 5:48am (Source: MLS PIN #73493314)

Gross Income: $76,800

Gross Expenses: $34,987

Net Income Calc: $41,813

Water Views

Annual Expenses for 103-105 Columbus Ave., Waltham MA 02451

Total Gross Expenses (Calculated)$34,987/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax12836

Annual Income & Unit Breakdown for 103-105 Columbus Ave., Waltham MA 02451

Total Gross Income (Calculated)$76,800

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 103-105 Columbus Ave., Waltham MA 02451

Listing ID73493314

Property TypeMulti Family / 4 Family

Price1285000 ($339.32/SqFt)

Style4 Family

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3787

Approximate Lot Size (Acres)0.23

Total Parking8

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningB (RB)

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 103-105 Columbus Ave., Waltham MA 02451

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal Property

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 103-105 Columbus Ave., Waltham MA 02451

Real Estate Taxes12836

Tax Year2025

Assessed Value$1,307,100

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 103-105 Columbus Ave., Waltham MA 02451

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 103-105 Columbus Ave., Waltham MA 02451

Agent

Name: Mark Rousseau

Office

Name: StartPoint Realty

Phone: 978-422-3999

Payment Calculator

, Interest

Property Taxes 1069.67

Principal & Interest 7917.76

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

StartPoint Realty

Mark Rousseau

Agent Phone

Office Phone

(978) 422-3999

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.23 acres (9,801 SqFt)
    [add_date] => 2026-03-30 07:33:32
    [address] => Columbus Ave.
    [agent] => Array
        (
            [address] => 91 Pierce Road
            [city] => Putnam
            [id] => CN215487
            [name] => Mark Rousseau
            [national_association] => 453013090
            [office] => AN5803
            [state] => CT
            [zip] => 06260
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3787
    [approx_lot_size_acres] => 0.23
    [approx_lot_size_sqft] => 9801
    [assessed_value] => $1,307,100
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 8
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Waltham
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Welcome to 103-105 Columbus Ave. in Waltham. This is a great income Generating 4 Family investment opportunity. This 4-family property is fully rented and has plenty of off-street parking. Each unit has separate electric, gas, heating and hot water that the tenants pay. The owner pays water & sewer. This property is conveniently located near Main Street, shops, restaurants, parks and transportation. This property's excellent configuration and amenities make it a promising investment opportunity. Quick access to 128, Rte. 2 and Mass Pike.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Personal Property
        )

[exterior_features] => Array
        (
        )

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

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-07-05 05:48:35
    [laundry_features] => Array
        (
            [0] => Archway
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73493314
    [neighborhoods] => 
    [net_income_calc] => 41813
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => AN5803
            [name] => StartPoint Realty
            [phone] => 978-422-3999
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 1285000
    [price_per_sqft] => 339.32
    [price_per_unit] => 321250
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => 12836
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 16
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 103-105
    [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] => 1
    [tag_lead_paint_free] => 1
    [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] => 1
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 34987
    [total_gross_income] => 76800
    [total_parking] => 8
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 103-105 Columbus Ave., Waltham MA 02451
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

23 More Photos

Pending

103-105 Columbus Ave., Waltham MA 02451

$1,285,000

Annual Expenses for 103-105 Columbus Ave., Waltham MA 02451

Annual Income & Unit Breakdown for 103-105 Columbus Ave., Waltham MA 02451

General Information for 103-105 Columbus Ave., Waltham MA 02451

Disclosures for 103-105 Columbus Ave., Waltham MA 02451

Financial Information for 103-105 Columbus Ave., Waltham MA 02451

Location Information for 103-105 Columbus Ave., Waltham MA 02451

Contact Information for 103-105 Columbus Ave., Waltham MA 02451

Agent

Office

Payment Calculator

Exclusive Listing Agent

StartPoint Realty

Mark Rousseau