24
Map
$580,000
●
Condo -
Off Market
75 Pine Street #21
Waltham, MA 02453
2 Beds
2 Baths
1,030 Ft²
$3,265
Est. Monthly
$222
HOA / Fees
4.89%
Cap Rate
About This Property
Downtown Waltham at its finest! This stylish 2-bed, 2-bath condo,
gut renovated in 2009, offers an unbeatable urban lifestyle. Revel
in the open-concept living space with gleaming hardwood floors,
crown molding and recessed lighting. The modern kitchen featuring
stainless steel appliances and granite countertops, ideal for
everyday cooking and entertaining. The serene primary suite has a
walk-in closet and en-suite bath with a built in linen cabinet. A
second bedroom and full bath complete the unit. Enjoy in-unit
laundry, central AC, off-street parking, and a pet-friendly
building. Just a block from Moody St's vibrant restaurant scene and
the Charles River Greenway. Commuters dream location – under
1/2 mile to the Commuter Rail and easy access to the Pike, 95 or Rt
2. Don't miss out on this prime opportunity!
Unit Size
1,030 Ft²
Days on Market
-
Land Size
-
Price per sqft
$563
Property Type
Condo
Property Taxes
$195
HOA Dues
$222
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: 2 years ago (MLSPIN #73380877)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 4, 2025 | Sold | ||
| Sold | |||
| Aug 2, 2025 | In contract | - | |
| In contract | |||
| Jul 29, 2025 | Price Decreased |
$579,900
↓ $20K
(3.4%) | |
| Price Decreased | |||
| Jun 18, 2025 | Price Decreased |
$599,999
↓ $25K
(4%) | |
| Price Decreased | |||
| May 28, 2025 | Listed by Lamacchia Realty, Inc. | $624,900 | |
| Listed by Lamacchia Realty, Inc. | |||
Show More
Property Highlights
Parking Available
Garage
Air Conditioning
Parking Details
Has Open Parking
Parking Features: Off Street, Tandem, Deeded, Paved
Interior Details
Full Bathrooms: 2
Appliances: Range, Dishwasher, Disposal, Microwave, Refrigerator, Washer, Dryer
Flooring Type: Tile, Hardwood
Door Features: Insulated Doors
Laundry Features: Gas Dryer Hookup, Washer Hookup, In Unit, First Floor
Rooms: 4
Basement: Y
Exterior Details
Has Property Attached
Square Footage: 1030
Security Features: Intercom
Year Built Source: Public Records
Year Built: 1900
Building Name: Clossey House Condominium
Building Area Total: 1030
Building Area Units: Square Feet
Window Features: Screens
Construction Materials: Frame, Conventional (2x4-2x6)
Pool is Private
Lot Size Units: Acres
Tax Lot: 001021
Water Source: Public
Financial Details
Tax Map Number: 0069
Tax Assessed Value: $540,300
Tax Annual Amount: $2,340
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Reserve Funds
HOA Fee: $222
HOA Fee Frequency: Monthly
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 |
|---|---|---|---|---|---|---|---|
|
05/28/2025
|
2 Bed
|
2 Bath
|
1030 ft²
|
$624,900
2 Bed
2 Bath
1030 ft²
|
$580,000
-7.19%
09/04/2025
|
Alyssa Spear O'Grady
Lamacchia Realty, Inc.
| |
|
01/06/2022
|
2 Bed
|
2 Bath
|
902 ft²
|
$509,000
2 Bed
2 Bath
902 ft²
|
$509,000
02/22/2022
|
Yunxiang Li
Keller Williams Realty Boston South West
| |
|
04/04/2020
|
2 Bed
|
2 Bath
|
909 ft²
|
$499,000
2 Bed
2 Bath
909 ft²
|
$497,500
-0.30%
07/17/2020
|
Zhou Chen
Blue Ocean Realty, LLC
| |
|
04/11/2019
|
1 Bed
|
1 Bath
|
615 ft²
|
$325,000
1 Bed
1 Bath
615 ft²
|
$325,000
06/27/2019
|
Alyssa Spear O'Grady
Lamacchia Realty, Inc.
| |
|
02/20/2019
|
2 Bed
|
2 Bath
|
909 ft²
|
$462,499
2 Bed
2 Bath
909 ft²
|
$461,000
-0.32%
04/01/2019
|
Andrew Hillman
Hillman Real Estate
| |
|
06/02/2016
|
2 Bed
|
2 Bath
|
902 ft²
|
$369,900
2 Bed
2 Bath
902 ft²
|
$375,000
+1.38%
07/29/2016
|
Alyssa Spear O'Grady
Lamacchia Realty, Inc.
| |
|
02/10/2016
|
1 Bed
|
1 Bath
|
615 ft²
|
$249,900
1 Bed
1 Bath
615 ft²
|
$270,000
+8.04%
04/01/2016
|
Alyssa Spear O'Grady
Lamacchia Realty, Inc.
| |
|
04/11/2013
|
2 Bed
|
2 Bath
|
1000 ft²
|
$369,999
2 Bed
2 Bath
1000 ft²
|
$357,000
-3.51%
08/23/2013
|
Brian Fitzpatrick
Lamacchia Realty, Inc.
| |
|
02/03/2013
|
1 Bed
|
1 Bath
|
615 ft²
|
$224,900
1 Bed
1 Bath
615 ft²
|
$224,900
03/28/2013
|
Dee LeBlanc
Realty Executives
| |
|
11/08/2012
|
Loft
|
-
|
999 ft²
|
$225,000
Loft
-
999 ft²
|
$200,000
-11.11%
12/14/2012
|
Dee LeBlanc
Realty Executives
| |
|
09/25/2010
|
2 Bed
|
2 Bath
|
909 ft²
|
$299,900
2 Bed
2 Bath
909 ft²
|
$292,500
-2.47%
12/29/2010
|
Dee LeBlanc
Realty Executives
| |
|
04/09/2010
|
1 Bed
|
1 Bath
|
650 ft²
|
$249,900
1 Bed
1 Bath
650 ft²
|
$250,000
+0.04%
08/19/2010
|
Dee LeBlanc
Realty Executives
| |
|
09/25/2010
|
2 Bed
|
2 Bath
|
1100 ft²
|
$299,900
2 Bed
2 Bath
1100 ft²
|
$292,500
-2.47%
04/12/2011
|
Dee LeBlanc
Realty Executives
| |
|
06/04/2010
|
2 Bed
|
2 Bath
|
909 ft²
|
$304,900
2 Bed
2 Bath
909 ft²
|
-
-
|
Dee LeBlanc
Realty Executives
| |
|
05/04/2010
|
2 Bed
|
2 Bath
|
1026 ft²
|
$314,900
2 Bed
2 Bath
1026 ft²
|
-
-
|
Dee LeBlanc
Realty Executives
| |
|
04/12/2010
|
2 Bed
|
2 Bath
|
865 ft²
|
$309,900
2 Bed
2 Bath
865 ft²
|
$300,000
-3.19%
08/31/2010
|
Dee LeBlanc
Realty Executives
| |
|
04/08/2010
|
2 Bed
|
2 Bath
|
1100 ft²
|
$329,900
2 Bed
2 Bath
1100 ft²
|
$345,000
+4.58%
05/28/2010
|
Dee LeBlanc
Realty Executives
| |
|
04/08/2010
|
2 Bed
|
2 Bath
|
1150 ft²
|
$324,900
2 Bed
2 Bath
1150 ft²
|
$320,000
-1.51%
07/30/2010
|
Dee LeBlanc
Realty Executives
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017