28-32 Calvary Street, Waltham MA 02453
Waltham, MA 02453
$1,699,999
Est. $9,682/month
Track this home for price, status, and open-house alerts.
About this home
Rarely available! This beautiful Townhouse-style three-family is nestled in Waltham's coveted South Side, mere minutes from major highways and a short stroll to the lively Moody Street & Purple Line. Corner units underwent complete gut renovations from 2021-2023, including new electrical, plumbing, HVAC, roof, & layout. The 1st renovated unit offers formal living, dining, kitchen, & laundry on the main floor, with 3 bdrms & 1 bathroom upstairs, plus a spacious basement for storage. The middle unit features a kitchen, living area, bdrm, & full bath on the ground floor, with a 2nd floor comprising a full bath, bdrm, & sizable family room, convertible to an additional bdrm. The end unit, also renovated, boasts formal living, dining, kitchen, & half bath on the 1st level, with 3 bdrms & 1 full bath upstairs, along with its own large basement for storage & laundry. End units are leased at market rates, while the middle unit operates on TAW. Ideal long term investment or condo conversion!
View in the App
Save this property, schedule tours instantly, and get alerts when the price drops
Scan with phone
Public Records & Permits
Log in to view assessor & tax records, ownership history, and recent building permits for this property.
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
Property Timeline
Listed for Sale
Jul 3, 2025
$1,699,999
Original listing
Agent: Nicholas Neu
Office: Advantage Property Team LLC
| Date | Event | Price | Change | $/sqft | Details |
|---|---|---|---|---|---|
| 07/03/2025 | 🏠 Listed for Sale | $1,699,999 | - | - | Original listing |
Tax History
| Year | Taxes | Assessment |
|---|---|---|
| 2025 | $10,636 | $1,083,000 |
Financial Details
Annual Property Tax
$10,636
Tax Year 2025
Assessed Value
$1,083,000
Facts & Features
Central AC
Home Facts
Type
Residential Income
Style
3 Family - 3 Units Side by Side
Year Built
1860
Living Area
3,702 sq ft
Lot Size
0.22 acres
Bedrooms
8
Full Baths
4
Half Baths
1
Total Rooms
20
Investment Metrics
Units
3
Unit 1 Rent
$3,000/mo · Y
Unit 2 Rent
$2,000/mo · N
Unit 3 Rent
$3,200/mo · Y
Total Monthly Rent
$8,200/mo
Gross Income
$98,400
Net Operating Income
$90,800
Operating Expenses
$7,600
Water/Sewer Expense
$1,600
Insurance Expense
$6,000
Cap Rate
5.34%
Interior
Heating
Natural Gas
Cooling
Central Air, Window Unit(s)
Flooring
Carpet, Varies, Laminate, Hardwood
Appliances
None
Fireplace
None
Basement
Full, Interior Entry, Bulkhead, Concrete
Laundry
None
Features
Living Room, Dining Room, Kitchen, Laundry Room, Living Rm/dining Rm Combo
Exterior
Construction
Frame
Architecture
None
Roof
Shingle
Features
None
Pool
None
Spa
None
Fencing
Fenced
Patio/Porch
None
Parking
Features
Off Street
Total Spaces
4
Utilities
Electric
100 Amp Service, Varies Per Unit
Water
Public
Sewer
Public Sewer
Gas
None
Other
None
Financial
Annual Tax
$10,636
Assessed Value
$1,083,000
HOA & Community
Fee Includes
None
Amenities
None
Optional Fee Includes
None
MA Disclosures
Seller Disclosures
All Offers Are Subject To Court Approval. The Transaction Timeline Will Differ From That Of A Traditional Sale.
Additional Details
Possession
None
Accepted Financing
Contract
Structure Type
[]
House Color
Blue
Sq Ft Source
Other
Documents
None
County
Middlesex
Total market time (incl. prior listings)
62 days
Property Overview
Property Type
3 Family - 3 Units Side by Side
Listing Type
For Sale
Year Built
1860
Bedrooms
8
Full Bathrooms
4
Half Bathrooms
1
Living Area
3,702 sq ft
Total Rooms
20
Stories
6
Levels
6
Floor Layout
Interactive room guide
Floor Layout
Finished Area
3,702 sq ft above grade
Display Options
Room Markers
KKitchen (1)
BABathroom (4)
BRBedroom (5)
DDining (1)
LLiving (2)
OOffice (1)
Conceptual diagram based on MLS room data. It is not to scale and is not a substitute for architectural plans or on-site measurements.
Interior Features
Flooring:
Carpet, Varies, Laminate, Hardwood
Appliances:
Interior Features:
Living Room, Dining Room, Kitchen, Laundry Room, Living RM/Dining RM Combo
Windows:
Insulated Windows
Basement:
Full, Interior Entry, Bulkhead, Concrete
Laundry:
Security:
Construction & Materials
Year Built:
1860
Structure Type:
Exterior Materials:
Frame
Roof:
Shingle
Foundation:
Stone
Stories:
6
Heating, Cooling & Utilities
Heating:
Natural Gas
Cooling:
Central Air, Window Unit(s)
Hot Water:
Natural Gas
Water Source:
Public
Sewer:
Public Sewer
Energy Features:
Thermostat, Varies per Unit
Exterior & Lot
Exterior Features:
Patio & Porch:
Fencing:
Fenced
Other Structures:
Lot Features:
Level
Road Surface:
Parking & Garage
Total Parking Spaces:
4
Parking Features:
Off Street
Nearby Schools
School District
Waltham School District local
B+
School Safety
2024-25
2.3%
Average
2.2%
Suspensions
1.4%
In-School
0.1%
Emergency
3.2% below state avg
Elementary Schools
10 schools
The Lumen Academy
0.8 mi
Grades PK-08
Milestones Day School
2.1 mi
Grades 02-12
Our Lady's Academy
2.6 mi
Grades PK-08
B
Henry Whittemore Elementary School
0.4 mi
|
#357 of 824
|
Score: 49.0
Improved 144 spots from last year
-9.2 below state avg
372 students
Moderate
Rising School
Grades K-05
B+
Thomas R Plympton Elementary School
1.1 mi
|
#303 of 824
|
Score: 50.8
Improved 344 spots from last year
-7.4 below state avg
357 students
Diverse
Rising School
Diverse Student Body
Grades K-05
B+
James Fitzgerald Elementary School
1.2 mi
|
#270 of 824
|
Score: 51.8
Improved 2 spots from last year
-6.4 below state avg
350 students
Diverse
Diverse Student Body
Strong Attendance
Grades K-05
B-
William F. Stanley Elementary School
1.2 mi
|
#420 of 824
|
Score: 47.2
Improved 49 spots from last year
-11.1 below state avg
381 students
Diverse
Rising School
Diverse Student Body
Grades PK-05
B-
Dual Language School
1.6 mi
|
#433 of 824
|
Score: 46.6
Dropped 101 spots from last year
-11.6 below state avg
222 students
Moderate
Grades K-05
B
Northeast Elementary School
2.2 mi
|
#352 of 824
|
Score: 49.1
Improved 255 spots from last year
-9.1 below state avg
527 students
Diverse
Rising School
Diverse Student Body
Grades PK-05
A-
Douglas MacArthur Elementary School
2.6 mi
|
#185 of 824
|
Score: 55.9
Improved 213 spots from last year
-2.3 below state avg
475 students
Diverse
Rising School
Diverse Student Body
Grades K-05
Middle Schools
2 schools
B
John W. McDevitt Middle School
0.7 mi
|
#160 of 352
|
Score: 43.8
Dropped 17 spots from last year
-14.4 below state avg
618 students
Diverse
Grades 06-08
A-
John F Kennedy Middle School
0.9 mi
|
#94 of 352
|
Score: 50.3
Improved 34 spots from last year
-7.9 below state avg
635 students
Diverse
Rising School
Diverse Student Body
Grades 06-08
High Schools
4 schools
B-
Waltham Senior High School
0.9 mi
|
#179 of 346
|
Score: 53.0
Improved 59 spots from last year
-5.2 below state avg
1,791 students
Diverse
21 sports
• 1,802 athletes
Early College Program
Rising School
Career Tech Programs
College Ready Curriculum
Grades 09-12
Chapel Hill Chauncy Hall School
1.3 mi
Grades 09-12
Waltham Valor High School
1.6 mi
49 students
Less Diverse
Grades 09-12
Gann Academy-The New Jewish High School
1.9 mi
Grades 09-12
Learn about these ratings
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
$886
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
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
28-32 Calvary Street, Waltham MA 02453
Waltham, MA 02453
Listing Information
Listing Agent
Nicholas Neu
Listing Office
Advantage Property Team LLC
Office Phone
781-209-0888
Agent MLS ID
CN240661
Office MLS ID
AN3565
Listing Data Updated
Sep 1, 2025 9:00 PM 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
Ask about this property — free, no obligation.
Similar Homes for Sale
Comparable Properties
Customize Comparable Search
Finding comparable properties...
Loading market insights for Waltham.