BMN Boston

Get our mobile app!

Download on the App Store

103-105 Columbus Ave., Waltham MA 02451

Waltham, MA 02451
$1,285,000
Est. $7,767/month
8
Beds
4
Baths
3,787
Sq Ft
$339
Price/Sq Ft
0.23
Acres
1910
Year Built
8
Parking
17
Days on Market
Pending Listed Mar 29, 2026 • MLS# 73493314 Copied! • Updated Jul 4, 2026

About this home

Welcome to 103-105 Columbus Ave. in Waltham. This is a great income Generating 4 Family investment opportunity. This 4-family property is fully rented and has plenty of off-street parking. Each unit has separate electric, gas, heating and hot water that the tenants pay. The owner pays water & sewer. This property is conveniently located near Main Street, shops, restaurants, parks and transportation. This property's excellent configuration and amenities make it a promising investment opportunity. Quick access to 128, Rte. 2 and Mass Pike.

View in the App

Save this property, schedule tours instantly, and get alerts when the price drops

Scan to download BMN Boston app Scan with phone
Get the full experience in the BMN Boston app

BMN Estimate

Get the number an algorithm can't give you

A free agent CMA factors in condition, upgrades, and the street — the things comps alone can't see.

Recently Sold Nearby

Property History

Market Insights

Property Timeline

📋
Status: Active under contract
Apr 6, 2026
Active → Active Under Contract
Pending Sale
Apr 6, 2026
Offer accepted, sale pending
👁️
Showing Instructions Updated
Apr 4, 2026
New showing requirements
👁️
Showing Instructions Updated
Apr 1, 2026
New showing requirements
🏠
Listed for Sale
Mar 29, 2026
$1,285,000
Original listing
Office: StartPoint Realty

Tax History

Year Taxes Assessment
2025 $12,836 $1,307,100

Financial Details

Annual Property Tax
$12,836
Tax Year 2025
Assessed Value
$1,307,100

Facts & Features

Home Facts

Type Residential Income
Style 4 Family
Year Built 1910
Living Area 3,787 sq ft
Lot Size 0.23 acres
Bedrooms 8
Full Baths 4
Total Rooms 16

Investment Metrics

Units 4
Unit 1 Rent $1,600/mo · N
Unit 2 Rent $2,000/mo · N
Unit 3 Rent $1,600/mo · N
Unit 4 Rent $1,200/mo · N
Total Monthly Rent $6,400/mo
Gross Income $79,200
Net Operating Income $57,049
Operating Expenses $22,151
Water/Sewer Expense $12,612
Insurance Expense $6,261
Cap Rate 4.44%
Heating None
Cooling None
Flooring Wood, Tile, Vinyl
Appliances Range, Refrigerator
Fireplace None
Basement Full, Concrete
Laundry Electric Dryer Hookup, Washer Hookup
Features None
Construction Frame
Architecture None
Roof Shingle
Features None
Pool None
Spa None
Fencing None
Patio/Porch None
Features Paved Drive, Off Street
Total Spaces 8
Electric None
Water Public
Sewer Public Sewer
Gas None
Other For Gas Oven, For Electric Dryer, Washer Hookup

Financial

Annual Tax $12,836
Assessed Value $1,307,100
Fee Includes None
Amenities None
Optional Fee Includes None
Seller Disclosures To Be Sold As Is. Buyers And Buyers Agent To Do Due Diligence. Seller Reserves The Right To Accept An Offer At Any Time. All Tenants Have No Lease.
Possession None
Accepted Financing None
Structure Type []
Sq Ft Source Public Record
Documents None
County Middlesex
Total market time (incl. prior listings) 18 days

Property Overview

Property Type
4 Family
Listing Type
For Sale
Year Built
1910
Bedrooms
8
Full Bathrooms
4
Living Area
3,787 sq ft
Total Rooms
16
Stories
4
Levels
4

Room Details

Other Floor

Bathroom1
Bedroom5
Bedroom4
Bedroom3
Dining Room
Kitchen
Bathroom2
Bedroom2
Living Room
Bathroom3
Master Bedroom
Office
Family Room
Master Bathroom

Interior Features

Flooring: Wood, Tile, Vinyl
Appliances: Range, Refrigerator
Interior Features:
Windows:
Basement: Full, Concrete
Laundry: Electric Dryer Hookup, Washer Hookup
Security:

Construction & Materials

Year Built: 1910
Structure Type:
Exterior Materials: Frame
Roof: Shingle
Foundation: Stone
Stories: 4

Heating, Cooling & Utilities

Heating:
Heating Zones: 4
Cooling:
Hot Water: Oil, Natural Gas
Water Source: Public
Sewer: Public Sewer
Energy Features:

Exterior & Lot

Exterior Features:
Patio & Porch:
Fencing:
Other Structures: Shed(s)
Lot Features:
Road Surface:

Parking & Garage

Total Parking Spaces: 8
Parking Features: Paved Drive, Off Street

Nearby Schools

School information not available for this location.

Monthly Payment Calculator

Monthly Payment
$0
Principal, interest, taxes & insurance
Loan Amount
$0
After down payment
Total Interest
$0
Over life of loan
Total Cost
$0
Including down payment
%
Down: $0
%

Monthly Payment Breakdown

Principal & Interest $0
Property Tax $1,070
Homeowners Insurance $200
PMI (if <20% down) $0

Loan Summary

Total of 360 payments $0
Total principal paid $0
Total interest paid $0

Rate Impact

-0.5% Rate
$0/mo
Save $0/mo
Current Rate
$0/mo
+0.5% Rate
$0/mo
Cost $0/mo

Payment Over Time

Interest
Principal
Year 1
95% Interest
Year 15
50/50
Year 30
95% Principal
* Estimates only. Actual payments may vary. Consult with a lender for accurate figures.

Location

Loading map...

Neighborhood

103-105 Columbus Ave., Waltham MA 02451

Waltham, MA 02451

Listing Information

Listing Agent Mark Rousseau
Listing Office StartPoint Realty
Office Phone 978-422-3999
Agent MLS ID CN215487
Office MLS ID AN5803
Listing Data Updated Jul 4, 2026 8:01 AM EDT
Listing information is deemed reliable but not guaranteed. Data provided by MLS Property Information Network, Inc. All information should be independently verified.

Contact Us

Steven Novak
Steven Novak
BMN Boston Real Estate
Ask about this property — free, no obligation.

Similar Homes for Sale

Comparable Properties

Customize Comparable Search

Finding comparable properties...

Market Analytics for Waltham, MA

Real-time market trends and pricing data for this area

103-105 Columbus Ave., Waltham MA 02451 - Photo 1 103-105 Columbus Ave., Waltham MA 02451 - Photo 2 103-105 Columbus Ave., Waltham MA 02451 - Photo 3 103-105 Columbus Ave., Waltham MA 02451 - Photo 4 103-105 Columbus Ave., Waltham MA 02451 - Photo 5 103-105 Columbus Ave., Waltham MA 02451 - Photo 6 103-105 Columbus Ave., Waltham MA 02451 - Photo 7 103-105 Columbus Ave., Waltham MA 02451 - Photo 8 103-105 Columbus Ave., Waltham MA 02451 - Photo 9 103-105 Columbus Ave., Waltham MA 02451 - Photo 10 103-105 Columbus Ave., Waltham MA 02451 - Photo 11 103-105 Columbus Ave., Waltham MA 02451 - Photo 12 103-105 Columbus Ave., Waltham MA 02451 - Photo 13 103-105 Columbus Ave., Waltham MA 02451 - Photo 14 103-105 Columbus Ave., Waltham MA 02451 - Photo 15 103-105 Columbus Ave., Waltham MA 02451 - Photo 16 103-105 Columbus Ave., Waltham MA 02451 - Photo 17 103-105 Columbus Ave., Waltham MA 02451 - Photo 18 103-105 Columbus Ave., Waltham MA 02451 - Photo 19 103-105 Columbus Ave., Waltham MA 02451 - Photo 20 103-105 Columbus Ave., Waltham MA 02451 - Photo 21 103-105 Columbus Ave., Waltham MA 02451 - Photo 22 103-105 Columbus Ave., Waltham MA 02451 - Photo 23 103-105 Columbus Ave., Waltham MA 02451 - Photo 24 103-105 Columbus Ave., Waltham MA 02451 - Photo 25 103-105 Columbus Ave., Waltham MA 02451 - Photo 26
Steven Novak

Steven Novak

BMN Boston Real Estate

Your message will be sent to Steven Novak.

Schedule a Tour