26 Wilson Cir #26 Newton — Photo 1 of 14
$1,595,000
Investment Analysis — 26 Wilson Cir #26
Newton, MA 02461 — Newton Highlands
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02461 carries an estimated $5,220/mo in gross rent — about a 1.50% cap rate and $23,906/yr in estimated NOI at the $1,595,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,100
Style
Condominium
Built
2026
A few units remaining in this newly built 5-unit development in Newton Highlands. Close to restaurants, shopping, and public transportation. The main level is open-concept with a custom Italian-designed kitchen, a spacious family room, and a powder room, filled with natural light throughout. Each unit has a private outdoor patio, ideal for entertaining.The second level has three additional bedrooms, plus a primary suite with private balcony access, a walk-in closet, and a bathroom with custom finishes. Each unit includes two parking spaces, with easy access to everything Newton has to offer.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Freezer • ENERGY STAR Qualified Refrigerator • Range Hood • Rangetop - ENERGY STAR • Oven
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First20 x 19
Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Dining Room
Lvl Main,First14 x 13
Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Kitchen
Lvl First12 x 13
Bathroom - Half, Closet/Cabinets - Custom Built, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Recessed Lighting, Slider, Stainless Steel Appliances, Lighting - Overhead
Office
Lvl Second11 x 11
Balcony / Deck, Exterior Access, Recessed Lighting, Slider
Primary Bedroom
Lvl Second17 x 12
Bathroom - Full, Walk-In Closet(s), Closet/Cabinets - Custom Built, Window(s) - Bay/Bow/Box, Balcony / Deck, Balcony - Exterior, Double Vanity, Exterior Access, Recessed Lighting
Bedroom 2
Lvl Second11 x 12
Bedroom 3
Lvl Second11 x 11
Bathroom - Full, Bathroom - Double Vanity/Sink, Closet, Cable Hookup, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - Half, Closet/Cabinets - Custom Built
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Closet - Linen, Closet/Cabinets - Custom Built, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Tub & Shower, Closet - Linen, Closet/Cabinets - Custom Built, Recessed Lighting
Property History
$1,595,000
Sep 9, 2026
MLS® 73574201
$1,595,000
May 19, 2026
MLS® 73512152
$1,595,000
May 4, 2026
MLS® 73512152
Listing Agent: The Jeff Groper Group
Listing Office: Coldwell Banker Realty - Newton
MLS® Number: 73574201
Open Houses
Related Insights
Newton’s 8,330-Unit Zoning Unlock Isn’t Move-Up Relief
Newton Upper Falls Homes and the Green Line Trade-Off
Newton Move-Up Families and the Buy-Side Trap
Auburndale Space vs. Newton’s ~$1.55M Median
Newton MA Property Tax: Why Assessments Matter
Newton MA Real Estate: Village and Price-Tier Divide
Walkable Newton Neighborhoods: Green Line vs Pike
