Active
61 Days on market
127 Westgate Road Waltham — Photo 1 of 34

127 Westgate Road Waltham — Photo 1 of 34

Recent Drop: $20,000

$869,900
$849,900

$849,900

Investment Analysis — 127 Westgate Road

Waltham, MA 02453 — Cedarwood

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02453 carries an estimated $3,670/mo in gross rent — about a 3.48% cap rate and $29,536/yr in estimated NOI at the $849,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

1.5

SqFt

1,953

Style

Single Family

Built

1980

Highly desirable and convenient Cedarwood community. Beautifully maintained Garrison Colonial offering a spacious and inviting layout. Features a younger kitchen with granite counters and stainless steel appliances open to a formal dining room with French doors leading to a rear deck and huge newly fenced yard abutting wooded land for added privacy. Bright living spaces throughout with all new windows and newer designer tile bathrooms. Major updates include a 2008 roof and 2020 mini split air conditioning and heat pump system for efficient comfort year round. Bonus finished walk out lower level family room provides excellent additional living space for relaxing, entertaining, home office, or playroom. Conveniently located near Route 128, the Mass Pike, commuter rail, Brandeis University, public transportation, shopping, restaurants, and more. A move in ready home in one of Waltham’s most desirable neighborhoods.

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 1,953 sq ft principal dwelling). Lot size: 5,811 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

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

Open Houses

Property Details

Financials

Original Price$869,900
Annual Taxes$3,934

Parking

Garage0
Off-Street4

Interior Specifications

Total Rooms7
Fireplaces1
FlooringTile, Carpet, Hardwood
BasementFull, Finished, Walk-Out Access

Climate & Utilities

HeatingBaseboard, Heat Pump, Oil
CoolingHeat Pump, Ductless
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
Zoning1

Property & Lot

Acres0.13
SqFt Lot5,811
Lot Features--

Amenities & Appliances

Water Heater • Range • Dishwasher • Disposal • Microwave

Neighborhood

Public Transportation • Shopping • Park • Highway Access

Geography

Floorplan Breakdown

Structural Layout

Second
Primary BedroomBedroom 2Bedroom 3Bathroom 2
First
Living RoomDining RoomKitchenBathroom 1
Basement
Family Room
Living Room
Lvl First

21 x 11

Wood / Coal / Pellet Stove, Flooring - Hardwood

Dining Room
Lvl First

12 x 11

Flooring - Hardwood, French Doors, Deck - Exterior, Open Floorplan

Kitchen
Lvl First

12 x 11

Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Open Floorplan, Stainless Steel Appliances

Family Room
Lvl Basement

23 x 21

Flooring - Wall to Wall Carpet

Primary Bedroom
Lvl Second

16 x 12

Ceiling Fan(s), Closet, Flooring - Wall to Wall Carpet

Bedroom 2
Lvl Second

13 x 11

Bedroom 3
Lvl Second

12 x 9

Ceiling Fan(s), Closet, Flooring - Wall to Wall Carpet

Bathroom 1
Lvl First

Bathroom - Half, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile

Property History

Price Drop
$849,900

Was $859,900

Sep 9, 2026

MLS® 73549885

Price Drop
$859,900

Was $869,900

Aug 3, 2026

MLS® 73549885

Listed
$869,900

Jul 15, 2026

MLS® 73549885

Listing Provided By

Listing Agent: Hans Brings Results

Listing Office: Coldwell Banker Realty - Waltham

MLS® Number: 73549885