
78 Rosewood Drive Waltham — Photo 1 of 29
$1,450,000
Investment Analysis — 78 Rosewood Drive
Waltham, MA 02452 — Forest Park/Gann Academy
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02452 carries an estimated $3,840/mo in gross rent — about a 1.92% cap rate and $27,901/yr in estimated NOI at the $1,450,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,757
Style
Single Family
Built
1977
Located in the prestigious Forest Park/Gann Academy neighborhood, this beautiful center-entrance Colonial offers classic charm, spacious interiors, and thoughtful updates. Set on approximately 2/3 acre at the end of a quiet cul-de-sac, the property features a private yard with irrigation sprinkler system and a spacious 2-car garage. Inside, gleaming hardwood floors complement the sun-filled living room with fireplace, formal dining room, and updated granite kitchen with inviting breakfast nook. The generous primary suite offers a walk-in closet and private bath. A first-floor laundry and family room provide everyday convenience, while the serene rear sunroom offers a peaceful retreat. The finished lower level adds flexible space for recreation, play, office, or entertaining. Updates include 2018 roof and central air, premium Cedar Impression vinyl siding, newer windows, newer heating system, whole-house gas generator, and owned solar panels. Conveniently located near schools, shopping, major highways, and everyday amenities.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,757 sq ft principal dwelling). Lot size: 27,020 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Electric Water Heater • Range • Dishwasher • Disposal • Microwave • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Highway Access • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 15
Flooring - Hardwood
Dining Room
Lvl First16 x 13
Flooring - Stone/Ceramic Tile
Kitchen
Lvl First15 x 10
Dining Area, Countertops - Stone/Granite/Solid
Family Room
Lvl First13 x 11
Flooring - Stone/Ceramic Tile
Primary Bedroom
Lvl Second17 x 15
Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl Second23 x 12
Bedroom 3
Lvl Second15 x 11
Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full, Flooring - Vinyl
Property History
$1,450,000
Sep 16, 2026
MLS® 73577807
$5,000
Oct 1, 2025
MLS® 73369398
$5,000
May 4, 2025
MLS® 73369398
$1,350,000
Dec 30, 2024
MLS® 73310124
$1,295,000
Nov 6, 2024
MLS® 73310124
Listing Agent: Vrushali Phirke
Listing Office: Coldwell Banker Realty - Newton
MLS® Number: 73577807

