403 Dedham St #D Newton — Photo 1 of 16
$1,395,000
Investment Analysis — 403 Dedham St #D
Newton, MA 02459
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02459 carries an estimated $4,110/mo in gross rent — about a -0.24% cap rate and $-3,397/yr in estimated NOI at the $1,395,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,974
Style
Condominium
Built
1983
Welcome to the Gables. When you enter the courtyard of this very private and quiet unit, you will want to make this your next home. The oversized first floor includes Living Room with fireplace & vaulted ceiling and banquet sized dining room. These rooms each have sliders to the private outdoor space with easy access for you or your guests. The open concept kitchen area allows for multiple cooks, a desk area, eating area and a fireplaced den with custom cherry built in cabinetry and mantle. This is the heart of the home and where you would spend most of your time- reading a book by the fire or even just relaxing. First floor powder room, laundry room and direct access to the 2 car garage. Upstairs is a generously sized primary bedroom with private bath (shower and WC are separated), sitting and dressing areas. There are 2 additional bedrooms (one currently used as an office) and a full bath. The large unfinished basement allows for more storage than you can imagine. This community is known for it's beautiful and peaceful setting. Amenities include a clubhouse, outdoor pool and tennis courts. Bring your decorator and make this home your own.
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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First21 x 15
Cathedral Ceiling(s), Flooring - Wall to Wall Carpet, Window(s) - Picture, Exterior Access
Dining Room
Lvl First16 x 15
Flooring - Wall to Wall Carpet, Exterior Access, Lighting - Sconce, Lighting - Overhead, Decorative Molding
Kitchen
Lvl First10 x 15
Flooring - Wood, Pantry, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Open Floorplan, Recessed Lighting, Peninsula, Pocket Door
Family Room
Lvl First19 x 18
Open Floorplan, Recessed Lighting
Primary Bedroom
Lvl Second18 x 19
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Closet, Flooring - Wall to Wall Carpet, Window(s) - Picture
Bedroom 2
Lvl Second11 x 14
Bedroom 3
Lvl Second12 x 9
Closet, Flooring - Wall to Wall Carpet, Window(s) - Picture
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile, Cabinets - Upgraded
Bathroom 2
Lvl SecondBathroom - Half, Bathroom - With Tub, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full
Listing Agent: Daryl Cohan
Listing Office: Compass
MLS® Number: 73576748