Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

29 Church Street, Waltham MA 02451

$4,350,000

Estimated $8,887/month Calculator

Multi Family

Total Units: 12

Price Per Unit: $362,500

Total Rent: 46200/year

Estimated CAP Rate:

12 Bedrooms

Baths

7288

Total Parking: 16

11,644 (0.27)

Mint 12 unit Brick building, consists of one bedroom, one bath units. This pristine building has a newer roof and newer windows, Tenants pay their own heat and electric(all separate heating systems) Landlord pays water only. All tenants are at will, roughly 8/12 units have been renovated. Top waltham location, walk to the bus and the train. Steps to the revitalized Moody street corridor. ! Basement consists of coin op laundry as well as private lockable storage units, This pristine building is a must see!

This home has been viewed 6 times

Last Checked: June 4th, 2026 at 4:29am (Source: MLS PIN #73497134)

Gross Income: $46,200

Gross Expenses: $22,005

Net Income Calc: $24,195

Water Views

Annual Expenses for 29 Church Street, Waltham MA 02451

Total Gross Expenses (Calculated)$22,005/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax22005

Annual Income & Unit Breakdown for 29 Church Street, Waltham MA 02451

Total Gross Income (Calculated)$46,200

Unit 1

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bathrooms

Rent Includes

Unit 4

Rental Income$0

Lease

Bathrooms

Rent Includes

General Information for 29 Church Street, Waltham MA 02451

Listing ID73497134

Property TypeMulti Family / 5+ Family

Price4350000 ($596.87/SqFt)

Style5-9 Family

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total7288

Approximate Lot Size (Acres)0.27

Total Parking16

Garage Parking0

Year Built1940

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

Zoningt

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 29 Church Street, Waltham MA 02451

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBasement Projector

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 29 Church Street, Waltham MA 02451

Real Estate Taxes22005

Tax Year2025

Assessed Value$2,240,800

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 29 Church Street, Waltham MA 02451

High SchoolWhs

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 29 Church Street, Waltham MA 02451

Agent

Name: Jamie Venezia

Office

Name: Real Estate Pros Inc.

Phone: 617-682-6680

Payment Calculator

, Interest

Property Taxes 1833.75

Principal & Interest 26803.32

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Real Estate Pros Inc.

Jamie Venezia

Agent Phone

Office Phone

(617) 682-6680

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.27 acres (11,644 SqFt)
    [add_date] => 2026-04-08 07:18:31
    [address] => Church Street
    [agent] => Array
        (
            [address] => 96 Palfrey Street
            [city] => Watertown
            [id] => BB801251
            [name] => Jamie Venezia
            [national_association] => 449615750
            [office] => AN8532
            [state] => MA
            [zip] => 02472
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 7288
    [approx_lot_size_acres] => 0.27
    [approx_lot_size_sqft] => 11644
    [assessed_value] => $2,240,800
    [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] => 12
    [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] => 5+ 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] => Mint 12 unit Brick building, consists of one bedroom, one bath units. This pristine building has a newer roof and newer windows, Tenants pay their own heat and electric(all separate heating systems) Landlord pays water only. All tenants are at will, roughly 8/12 units have been renovated. Top waltham location, walk to the bus and the train. Steps to the revitalized Moody street corridor. ! Basement consists of coin op laundry as well as private lockable storage units, This pristine building is a must see!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Basement Projector
        )

[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] => Whs
    [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] => 2026-06-04 04:29:24
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [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] => 73497134
    [neighborhoods] => 
    [net_income_calc] => 24195
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 12
    [office] => Array
        (
            [id] => AN8532
            [name] => Real Estate Pros Inc.
            [phone] => 617-682-6680
        )

[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] => 4350000
    [price_per_sqft] => 596.87
    [price_per_unit] => 362500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 22005
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 30
    [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] => Withdrawn
        )

[street_number] => 29
    [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] => 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] => 22005
    [total_gross_income] => 46200
    [total_parking] => 16
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 1
    [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] => 1
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[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] => 29 Church Street, Waltham MA 02451
    [utilities] => Array
        (
        )

[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

35 More Photos

Withdrawn

29 Church Street, Waltham MA 02451

$4,350,000

Annual Expenses for 29 Church Street, Waltham MA 02451

Annual Income & Unit Breakdown for 29 Church Street, Waltham MA 02451

General Information for 29 Church Street, Waltham MA 02451

Disclosures for 29 Church Street, Waltham MA 02451

Financial Information for 29 Church Street, Waltham MA 02451

Location Information for 29 Church Street, Waltham MA 02451

Contact Information for 29 Church Street, Waltham MA 02451

Agent

Office

Payment Calculator

Exclusive Listing Agent

Real Estate Pros Inc.

Jamie Venezia