Active
2 Days on market
54 White St #54 Belmont — Photo 1 of 32

54 White St #54 Belmont — Photo 1 of 32

$1,800,000

Investment Analysis — 54 White St #54

Belmont, MA 02478

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02478 carries an estimated $4,000/mo in gross rent — about a 1.28% cap rate and $22,994/yr in estimated NOI at the $1,800,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2.5

SqFt

3,326

Style

Condominium

Built

2016

Beautiful 3-bedroom, 2.5-bath townhome offering three levels of spacious living in a highly convenient Belmont location with easy access to Cambridge, Boston, and the Route 2/128 corridor. The bright and airy main level features red oak hardwood floors, a formal dining room, generous living room with direct access to a private patio, and an inviting eat-in kitchen with stainless steel appliances, granite countertops, and ample cabinetry. A mudroom and half bath complete the first floor. Upstairs, the spacious primary suite features a walk-in closet and en-suite bath, along with two additional bedrooms, a full bath, and conveniently located laundry. The finished lower level provides flexible bonus space for a family room, home office, gym, or playroom. A two-car garage plus driveway parking adds exceptional convenience. Close to the Commuter Rail, shops, dining, and everyday amenities, this home offers an ideal combination of space, comfort, and accessibility.Some photos have been virtually staged.

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$1,800,000
Annual Taxes$13,486

Parking

Garage2
Off-Street4

Interior Specifications

Total Rooms7
FireplacesNone
FlooringWood, Tile
BasementY

Climate & Utilities

HeatingCentral, Forced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
ZoningR

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Amenities & Appliances

Range • Dishwasher • Microwave • Refrigerator • Freezer • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Laundromat

Geography

Listing Provided By

Listing Agent: Yang Liu

Listing Office: Weston Realty LLC

MLS® Number: 73579442