Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

110-116 Harvard Street, Waltham MA 02453

Active Under Contract

110-116 Harvard Street, Waltham MA 02453

$1,575,000

Estimated $4,284/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $525,000

Total Rent: 91200/year

Estimated CAP Rate:

6 Bedrooms

Baths

8389

Total Parking: 10

9,270 (0.21)

Amazing opportunity to own a mixed use property tucked at the very end of a side street with Charles River and commuter rail views. Features townhouse and contemporary style residential units plus a commercial building rented separately at $11,000 per month as a sheet metal shop with loading dock and office space above with 2 baths. Strong income potential with multiple revenue streams and excellent flexibility for investors or owner occupants. Two of the residential units offer 4 room, 2 bedroom, 1 bath townhouse layouts with updated kitchens, large rooms and tile baths. The top floor owner’s unit offers 5 rooms, 1+ bedroom, 1 bath with cathedral ceiling skylit living room, private deck, island kitchen, newer tile bath and central air. 10+ car parking. Newer 2020 roof, updated windows and younger heating systems. Rare offering with exceptional income. Buyers to complete due diligence

This home has been viewed 7 times

Last Checked: June 30th, 2026 at 8:08am (Source: MLS PIN #73500385)

Gross Income: $91,200

Gross Expenses: $29,687

Net Income Calc: $61,513

Water Views

Annual Expenses for 110-116 Harvard Street, Waltham MA 02453

Total Gross Expenses (Calculated)$29,687/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax20760

Annual Income & Unit Breakdown for 110-116 Harvard Street, Waltham MA 02453

Total Gross Income (Calculated)$91,200

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 110-116 Harvard Street, Waltham MA 02453

Listing ID73500385

Property TypeMulti Family / 4 Family

Price1575000 ($187.75/SqFt)

Style4 Family

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total8389

Approximate Lot Size (Acres)0.21

Total Parking10

Garage Parking0

Year Built1900

Year Built SourceOwner

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningMixed

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 110-116 Harvard Street, Waltham MA 02453

Lead PaintNone

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceMeasured

ExclusionsRefrigerator And Some Personal Belongings

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 110-116 Harvard Street, Waltham MA 02453

Real Estate Taxes20760

Tax Year2026

Assessed Value$1,426,900

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 110-116 Harvard Street, Waltham MA 02453

Elementary SchoolStanley

Middle SchoolMcdevitt

High SchoolWaltham High

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 110-116 Harvard Street, Waltham MA 02453

Agent

Name: Hans Brings RESULTS

Office

Name: Coldwell Banker Realty - Waltham

Phone: 781-893-0808

Team Members

Name: Hans Brings

Payment Calculator

, Interest

Property Taxes 1730

Principal & Interest 9704.65

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Waltham

Hans Brings RESULTS

Agent Phone

Office Phone

(781) 893-0808

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.21 acres (9,270 SqFt)
    [add_date] => 2026-04-13 18:58:35
    [address] => Harvard Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => BB900945
            [name] => Hans Brings RESULTS
            [national_association] => 
            [office] => AN6239
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 8389
    [approx_lot_size_acres] => 0.21
    [approx_lot_size_sqft] => 9270
    [assessed_value] => $1,426,900
    [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] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Measured
        )

[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
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Amazing opportunity to own a mixed use property tucked at the very end of a side street with Charles River and commuter rail views. Features townhouse and contemporary style residential units plus a commercial building rented separately at $11,000 per month as a sheet metal shop with loading dock and office space above with 2 baths. Strong income potential with multiple revenue streams and excellent flexibility for investors or owner occupants. Two of the residential units offer 4 room, 2 bedroom, 1 bath townhouse layouts with updated kitchens, large rooms and tile baths. The top floor owner’s unit offers 5 rooms, 1+ bedroom, 1 bath with cathedral ceiling skylit living room, private deck, island kitchen, newer tile bath and central air. 10+ car parking. Newer 2020 roof, updated windows and younger heating systems. Rare offering with exceptional income. Buyers to complete due diligence
    [disclosures] => 
    [documents_available] => Array
        (
        )

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

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Refrigerator And Some Personal Belongings
        )

[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] => Waltham High
    [horse_features] => Array
        (
        )

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-30 08:08:52
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 6
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73500385
    [neighborhoods] => 
    [net_income_calc] => 61513
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6239
            [name] => Coldwell Banker Realty - Waltham
            [phone] => 781-893-0808
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1575000
    [price_per_sqft] => 187.75
    [price_per_unit] => 525000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => 20760
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 21
    [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] => Active Under Contract
        )

[street_number] => 110-116
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => 2026
    [team] => BB901169,BB900945
    [team_agents] => Array
        (
            [BB901169] => Array
                (
                    [agent_mls_id] => BB901169
                    [full_name] => Hans Brings
                    [address] => 117 Thorton Road
                    [city] => Waltham
                    [state] => MA
                    [postal_code] => 02453
                    [national_association_id] => 449502634
                    [office_mls_id] => AN6239
                )

[BB900945] => Array
                (
                    [agent_mls_id] => BB900945
                    [full_name] => Nancy Marston
                    [address] => 44 Trapelo Road
                    [city] => Waltham
                    [state] => MA
                    [postal_code] => 02452
                    [national_association_id] => 449520787
                    [office_mls_id] => AN6239
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 29687
    [total_gross_income] => 91200
    [total_parking] => 10
    [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] => 1
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

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

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

[unit_4_levels] => 3
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 110-116 Harvard Street, Waltham MA 02453
    [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

38 More Photos

Active Under Contract

110-116 Harvard Street, Waltham MA 02453

$1,575,000

Annual Expenses for 110-116 Harvard Street, Waltham MA 02453

Annual Income & Unit Breakdown for 110-116 Harvard Street, Waltham MA 02453

General Information for 110-116 Harvard Street, Waltham MA 02453

Disclosures for 110-116 Harvard Street, Waltham MA 02453

Financial Information for 110-116 Harvard Street, Waltham MA 02453

Location Information for 110-116 Harvard Street, Waltham MA 02453

Contact Information for 110-116 Harvard Street, Waltham MA 02453

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Waltham

Hans Brings RESULTS