$640,000
●
Condo -
Off Market
22 Davis Rd #2
Belmont, MA 02478
3 Beds
1 Bath
1,456 Ft²
$846,629
RealtyHop Estimate
30.75%
Since Oct 1, 2020
MA-Boston
Primary Model
About This Property
BOM due to buyer financing.Quick close possible.The ease of Condo
living awaits you here at this bright top floor Waverly Square
condo.This spacious and meticulously maintained home offers great
flow, lots of light and high ceilings. The white kitchen boasts
sleek stone counters, breakfast bar, vaulted beamed skylit ceiling
and opens to a nicely sized dining room with beautiful built-in
hutch and bay window area. Bright & sunny living room. Hardwood
floors throughout add additional warmth, character and charm. Enjoy
a cup of coffee in the private enclosed 3-season porch. The 2nd
floor features a beautifully appointed bathroom and 3 bedrooms.
Central Air. The location of this home just can't be beat.
Wonderful tree-lined side street just steps to the Waverly Commuter
Rail and the #73 bus line to Harvard Square, walking distance to
Butler Elementary School and all the favorite local restaurants,
shopping and more. A sweet shared backyard space and side by side
driveway parking for 2 cars
Unit Size
1,456 Ft²
Days on Market
-
Land Size
-
Price per sqft
$445
Property Type
Condo
Property Taxes
$619
HOA Dues
-
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 years ago (MLSPIN #72675534)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 4, 2020 | Sold | ||
| Sold | |||
| Jun 17, 2020 | Listed by Coldwell Banker Realty - Newton | $647,500 | |
| Listed by Coldwell Banker Realty - Newton | |||
| Jul 6, 2012 | Sold | ||
| Sold | |||
| Mar 29, 2012 | Listed by Connect Property Group | $389,900 | |
| Listed by Connect Property Group | |||
| | |||
|
Excellent commuter location. Minutes to commuter rail and buses.Wonderful spacious,light filled and well cared for Philadelphia 6 room,3 bedroom condo in move in condition.Beautiful hardwood floors, high ceilings with skylight in kitchen. Walk to Waverly Square and area amenities. Numerous updates-electrical, new front porch and water heater.Kitchen renovated (to studs) in 2005, new roof (2010) to name a few.Bonus-enclosed 3 season porch. Come see this beautiful home.
| |||
| May 18, 2011 | Listed by Coldwell Banker Residential Brokerage - Arlington | $393,500 | |
| Listed by Coldwell Banker Residential Brokerage - Arlington | |||
 | |||
|
Wonderful spacious,light filled and well cared for Philadelphia 6 room,3 bedroom condo in move in condition.Beautiful hardwood floors, high ceilings with skylight in kitchen, and great location. Walk to Waverly Square and area amenities. Numerous updates-electrical, new front porch and water heater.Kitchen renovated (to studs) in 2005, new roof (2010) to name a few.Bonus-enclosed 3 season porch. Come see this beautiful home.
| |||
Property Highlights
Air Conditioning
Parking Available
Interior Details
Level: Second
Width: 16
Length: 12
Features: Skylight, Beamed Ceilings, Flooring - Hardwood, Countertops - Stone/Granite/Solid
Area: 192
Area: 48
Features: Bathroom - Full, Flooring - Stone/Ceramic Tile
Length: 6
Level: Third
Width: 8
Level: Third
Features: Closet, Flooring - Hardwood
Width: 12
Length: 12
Area: 144
Width: 15
Features: Flooring - Hardwood
Length: 11
Level: Second
Area: 165
Features: Closet, Flooring - Hardwood
Width: 11
Length: 11
Area: 121
Level: Third
Length: 12
Level: Second
Area: 180
Features: Flooring - Hardwood
Width: 15
Features: Ceiling Fan(s), Closet, Flooring - Hardwood
Level: Third
Length: 11
Width: 14
Area: 154
Features: No
Full Bathrooms: 1
Interior Features: Sun Room
Appliances: Range, Dishwasher, Disposal, Microwave, Refrigerator, Washer, Dryer, Gas Water Heater, Utility Connections for Gas Range, Utility Connections for Gas Oven
Flooring Type: Tile, Hardwood
Laundry Features: In Basement, In Building
Rooms: 6
Basement: Y
Parking Details
Parking Features: Off Street, Deeded, Paved
Exterior Details
Entry Level: 2
Year Built Source: Public Records
Year Built Details: Approximate
PropertySubType: Condominium
Building Name: 22 Davis Rd Condominium
Structure Type: 2/3 Family
Stories (Total): 2
Building Area Units: Square Feet
Window Features: Screens
Construction Materials: Frame
Patio and Porch Features: Porch, Enclosed
Lead Paint: Unknown
Lot Size Units: Acres
Zoning: Res
Parcel Number: M:27 P:000030 S: U:2, 4507164
Water Source: Public
Financial Details
Tax Map Number: 27
Tax Assessed Value: $675,000
Tax Annual Amount: $7,425
Utilities Details
Utilities: for Gas Range, for Gas Oven
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas, Electric
Sewer : Public Sewer
Location Details
Community Features: Public Transportation, Shopping, Park, Laundromat, Highway Access, Public School
Pets Allowed: Yes
Complex is Completed
Management: Owner Association
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
03/05/2025
|
2 Bed
|
2 Bath
|
1496 ft²
|
$739,000
2 Bed
2 Bath
1496 ft²
|
$822,000
+11.23%
04/11/2025
|
Anne Mahon
Leading Edge Real Estate
| |
|
06/17/2020
|
3 Bed
|
1 Bath
|
1456 ft²
|
$647,500
3 Bed
1 Bath
1456 ft²
|
$640,000
-1.16%
09/04/2020
|
Pamela DeGemmis
Barrett Sotheby's International Realty
| |
|
03/29/2012
|
3 Bed
|
1 Bath
|
1456 ft²
|
$389,900
3 Bed
1 Bath
1456 ft²
|
$389,900
07/06/2012
|
Mary Sevland Beals
Coldwell Banker Residential Brokerage - Arlington
| |
|
05/18/2011
|
3 Bed
|
1 Bath
|
1456 ft²
|
$393,500
3 Bed
1 Bath
1456 ft²
|
-
-
|
Mary Sevland Beals
Coldwell Banker Residential Brokerage - Arlington
| |
|
04/10/2003
|
3 Bed
|
1 Bath
|
1700 ft²
|
$349,900
3 Bed
1 Bath
1700 ft²
|
$350,000
+0.03%
06/02/2003
|
Bob Bittelari
Berkshire Hathaway HomeServices Commonwealth Real Estate
| |
|
04/03/2003
|
2 Bed
|
1 Bath
|
1436 ft²
|
$329,900
2 Bed
1 Bath
1436 ft²
|
$329,900
06/02/2003
|
Bob Bittelari
Berkshire Hathaway HomeServices Commonwealth Real Estate
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017