Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

32-34 Dartmouth St, Waltham MA 02453

$1,150,000

Estimated $2,686/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $575,000

Total Rent: 57600/year

Estimated CAP Rate:

5 Bedrooms

Baths

2929

Total Parking: 6 (1 Garage)

4,961 (0.11)

Profitable 2-family home (convenient location for Brandeis students), with 2 bedrooms in 1st unit, and 3bedrooms on 2nd Floor unit which incudes a 3rd floor. 1 small Garage parking and 4 offstreet in driveway. There are 2 separate heating units. Laundry machines not included in sale. Conveniently located near shops, restaurants, commuter rail. Quick access to Rte. 128.

This home has been viewed 14 times

Last Checked: June 5th, 2026 at 4:43pm (Source: MLS PIN #73530682)

Gross Income: $57,600

Gross Expenses: $12,650

Net Income Calc: $44,950

Water Views

Annual Expenses for 32-34 Dartmouth St, Waltham MA 02453

Total Gross Expenses (Calculated)$12,650/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9850

Annual Income & Unit Breakdown for 32-34 Dartmouth St, Waltham MA 02453

Total Gross Income (Calculated)$57,600

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit2

Rent Includes

General Information for 32-34 Dartmouth St, Waltham MA 02453

Listing ID73530682

Property TypeMulti Family

Price1150000 ($392.63/SqFt)

StyleMulti Family

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total2929

Approximate Lot Size (Acres)0.11

Total Parking6 (1 Garage)

Garage Parking1

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

Zoning1

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 32-34 Dartmouth St, Waltham MA 02453

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceAppraiser

ExclusionsWasher And Dryer Negotiable

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 32-34 Dartmouth St, Waltham MA 02453

Real Estate Taxes9850

Tax Year2025

Assessed Value$1,003,100

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 32-34 Dartmouth St, Waltham MA 02453

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 32-34 Dartmouth St, Waltham MA 02453

Agent

Name: Sarah Seminara

Office

Name: Marc Roos Realty

Phone: 617-236-8600

Team Members

Payment Calculator

, Interest

Property Taxes 820.83

Principal & Interest 7085.93

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Marc Roos Realty

Sarah Seminara

Agent Phone

Office Phone

(617) 236-8600

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,961 SqFt)
    [add_date] => 2026-06-05 11:58:29
    [address] => Dartmouth St
    [agent] => Array
        (
            [address] => 24 Bridge Street
            [city] => Needham Heights
            [id] => CN206477
            [name] => Sarah Seminara
            [national_association] => 
            [office] => NB1072
            [state] => MA
            [zip] => 02494
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2929
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 4961
    [assessed_value] => $1,003,100
    [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] => 5
    [building_amenities] => Array
        (
        )

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

[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
        (
        )

[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] => Profitable 2-family home (convenient location for Brandeis students), with 2 bedrooms in 1st unit, and 3bedrooms on 2nd Floor unit which incudes a 3rd floor. 1 small Garage parking and 4 offstreet in driveway.  There are 2 separate heating units. Laundry machines not included in sale. Conveniently located near shops, restaurants, commuter rail.  Quick access to Rte. 128.
    [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] => Washer And Dryer Negotiable
        )

[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] => 1
    [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] => 2026-06-05 16:43:36
    [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] => 73530682
    [neighborhoods] => 
    [net_income_calc] => 44950
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => NB1072
            [name] => Marc Roos Realty
            [phone] => 617-236-8600
        )

[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] => 1150000
    [price_per_sqft] => 392.63
    [price_per_unit] => 575000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 9850
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 12
    [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
        )

[street_number] => 32-34
    [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] => 1
    [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] => CN206477
    [team_agents] => Array
        (
            [CN206477] => Array
                (
                    [agent_mls_id] => CN206477
                    [full_name] => Sarah Seminara
                    [address] => 24 Bridge Street
                    [city] => Needham Heights
                    [state] => MA
                    [postal_code] => 02494
                    [national_association_id] => 
                    [office_mls_id] => NB1072
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 12650
    [total_gross_income] => 57600
    [total_parking] => 6 (1 Garage)
    [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] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 2
    [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] => 32-34 Dartmouth St, Waltham MA 02453
    [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
        (
        )

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 02453
    [zips] => 
    [zoning] => 1
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/783596/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73530682&w=1024&h=768&n=17
        )

[raw] => 
)

EXIT

15 More Photos