
118-120 Edinboro St #118 Newton — Photo 1 of 30
$899,000
Investment Analysis — 118-120 Edinboro St #118
Newton, MA 02460 — Newtonville
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02460 carries an estimated $4,060/mo in gross rent — about a 3.26% cap rate and $29,315/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1.5
SqFt
1,289
Style
Condominium
Built
1976
Enjoy the Newton single-family lifestyle without the single-family price tag! This spacious 3-bedroom townhome offers three levels of living space, your own driveway, front yard, rear deck, and backyard. The main level features hardwood floors throughout the living, dining, and kitchen areas, with sliders opening to the deck and yard. Upstairs are three bright bedrooms and a full bath, while the finished lower level provides a large family room/flex space plus additional storage. The location brings even more to the table. F.A. Day Middle School and The Fessenden School are right around the corner, with Newton North High School also nearby. Enjoy an impressive collection of neighborhood recreation, including tennis courts, athletic fields, basketball and baseball fields, swimming facilities, Avery Woods, and more. Newtonville Center offers restaurants, coffee shops, shopping, and everyday conveniences, while the commuter rail, bus service, Mass Pike, and Route 95 provide convenient connections to Boston and beyond. Space, private outdoor living, parking, schools, and the Newton lifestyle all come together in one special home. Watch the Property & Neighborhood Video Tour: youtu.be/Jp19P0i-VLY?is=TWw_H3prpxaj-WW9
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Open Floorplan
Dining Room
Lvl FirstFlooring - Hardwood, Balcony / Deck, Exterior Access, Open Floorplan, Slider, Lighting - Overhead
Kitchen
Lvl FirstFlooring - Hardwood, Open Floorplan, Lighting - Overhead
Primary Bedroom
Lvl SecondCloset, Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile, Lighting - Sconce
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - With Tub, Flooring - Stone/Ceramic Tile
Listing Agent: Hailey Hao
Listing Office: eXp Realty LLC - Corporate Office
MLS® Number: 73577554