Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

217-219 Brown Street, Waltham MA 02453

$1,379,900

Estimated $3,109/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $459,966.67

Total Rent: 48000/year

Estimated CAP Rate:

6 Bedrooms

Baths

3933

Total Parking: 6

5,998 (0.14)

Attention investors, located near the Newton line, this home can be developed into 3 wonderful size condos or a perfect income property. All 3 apartments have the same layout with generous size rooms and a desirable open floor plan thru the living room and dining room. A large eat-in kitchen, 2 nice size bedrooms plus a nice size living room in all units which may easily be made into an additional bedroom generating additional rental income. A special feature is washer/dryer hook-ups in each unit, hardwood floors, pantries, storage rooms, separate utilities along with separate storage areas in the lower level. 7-year-old roof, 2 newer hot water tanks, newer boiler, mostly newer windows, off street parking. Don't miss out on this great investment home!

This home has been viewed 13 times

Last Checked: May 27th, 2026 at 6:33am (Source: MLS PIN #73515092)

Gross Income: $48,000

Gross Expenses: $14,905

Net Income Calc: $33,095

Annual Expenses for 217-219 Brown Street, Waltham MA 02453

Total Gross Expenses (Calculated)$14,905/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax10455

Annual Income & Unit Breakdown for 217-219 Brown Street, Waltham MA 02453

Total Gross Income (Calculated)$48,000

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

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 217-219 Brown Street, Waltham MA 02453

Listing ID73515092

Property TypeMulti Family / 3 Family

Price1379900 ($350.85/SqFt)

Style3 Family - 3 Units Up/down

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3933

Approximate Lot Size (Acres)0.14

Total Parking6

Garage Parking0

Year Built1910

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning1

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 217-219 Brown Street, Waltham MA 02453

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsFireplace Mantel In Living Room Is Excluded.

Financial Data SourceEstimated

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 217-219 Brown Street, Waltham MA 02453

Real Estate Taxes10455

Tax Year2025

Assessed Value$1,063,600

Financial Data SourceEstimated

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 217-219 Brown Street, Waltham MA 02453

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 217-219 Brown Street, Waltham MA 02453

Agent

Name: Jeanne Umbrello

Office

Name: Wal-Lex Realty

Phone: 617-842-1350

Payment Calculator

, Interest

Property Taxes 871.25

Principal & Interest 8502.5

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Wal-Lex Realty

Jeanne Umbrello

Agent Phone

Office Phone

(617) 842-1350

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (5,998 SqFt)
    [add_date] => 2026-05-08 10:43:44
    [address] => Brown Street
    [agent] => Array
        (
            [address] => 106 Stow Street
            [city] => Waltham
            [id] => BB982574
            [name] => Jeanne Umbrello
            [national_association] => 449501363
            [office] => BB9961
            [state] => MA
            [zip] => 02453
        )

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

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

[approx_living_area_total] => 3933
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 5998
    [assessed_value] => $1,063,600
    [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] => 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] => 3 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
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention investors, located near the Newton line, this home can be developed into 3 wonderful size condos or a perfect income property. All 3 apartments have the same layout with generous size rooms and a desirable open floor plan thru the living room and dining room. A large eat-in kitchen, 2 nice size bedrooms plus a nice size living room in all units which may easily be made into an additional bedroom generating additional rental income.  A special feature is washer/dryer hook-ups in each unit, hardwood floors, pantries, storage rooms, separate utilities along with separate storage areas in the lower level. 7-year-old roof, 2 newer hot water tanks, newer boiler, mostly newer windows, off street parking. Don't miss out on this great investment home!
    [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] => Fireplace Mantel In Living Room Is Excluded.
        )

[exterior_features] => Array
        (
        )

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

[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
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-05-27 06:33:35
    [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] => 73515092
    [neighborhoods] => 
    [net_income_calc] => 33095
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB9961
            [name] => Wal-Lex Realty
            [phone] => 617-842-1350
        )

[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] => 1379900
    [price_per_sqft] => 350.85
    [price_per_unit] => 459966.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 10455
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [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] => 217-219
    [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] => 
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 14905
    [total_gross_income] => 48000
    [total_parking] => 6
    [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] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [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] => 217-219 Brown Street, Waltham MA 02453
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

29 More Photos

Pending

217-219 Brown Street, Waltham MA 02453

$1,379,900

Annual Expenses for 217-219 Brown Street, Waltham MA 02453

Annual Income & Unit Breakdown for 217-219 Brown Street, Waltham MA 02453

General Information for 217-219 Brown Street, Waltham MA 02453

Disclosures for 217-219 Brown Street, Waltham MA 02453

Financial Information for 217-219 Brown Street, Waltham MA 02453

Location Information for 217-219 Brown Street, Waltham MA 02453

Contact Information for 217-219 Brown Street, Waltham MA 02453

Agent

Office

Payment Calculator

Exclusive Listing Agent

Wal-Lex Realty

Jeanne Umbrello