
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.
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 MLS and other third-party data may be inaccurate or out of date.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
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Laundromat
Geography
Listing Agent: Yang Liu
Listing Office: Weston Realty LLC
MLS® Number: 73579442

