Active
4 Days on market
78 Rosewood Drive Waltham — Photo 1 of 29

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.

View Standard Listing

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

Original Price$1,450,000
Annual Taxes$7,120

Parking

Garage2
Off-Street8

Interior Specifications

Total Rooms9
Fireplaces1
FlooringTile, Vinyl, Carpet, Hardwood, Flooring - Vinyl, Flooring - Wall to Wall Carpet
BasementFull, Finished

Climate & Utilities

HeatingBaseboard, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
Zoning1

Property & Lot

Acres0.62
SqFt Lot27,020
Lot FeaturesCul-De-Sac, Cleared, Level

Amenities & Appliances

Electric Water Heater • Range • Dishwasher • Disposal • Microwave • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Highway Access • University

Geography

Floorplan Breakdown

Structural Layout

Second
Primary BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Living RoomDining RoomKitchenFamily RoomBathroom 1
Living Room
Lvl First

15 x 15

Flooring - Hardwood

Dining Room
Lvl First

16 x 13

Flooring - Stone/Ceramic Tile

Kitchen
Lvl First

15 x 10

Dining Area, Countertops - Stone/Granite/Solid

Family Room
Lvl First

13 x 11

Flooring - Stone/Ceramic Tile

Primary Bedroom
Lvl Second

17 x 15

Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood

Bedroom 2
Lvl Second

23 x 12

Bedroom 3
Lvl Second

15 x 11

Flooring - Hardwood

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Stone/Ceramic Tile

Bathroom 2
Lvl Second

Bathroom - Full, Flooring - Stone/Ceramic Tile

Bathroom 3
Lvl Second

Bathroom - Full, Flooring - Vinyl

Property History

Listed
$1,450,000

Sep 16, 2026

MLS® 73577807

Expired
$5,000

Oct 1, 2025

MLS® 73369398

Listed
$5,000

May 4, 2025

MLS® 73369398

Sold
$1,350,000

Dec 30, 2024

MLS® 73310124

Listed
$1,295,000

Nov 6, 2024

MLS® 73310124

Listing Provided By

Listing Agent: Vrushali Phirke

Listing Office: Coldwell Banker Realty - Newton

MLS® Number: 73577807