Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

120-126 Felton, Waltham MA 02154

$1,970,000

Estimated $24,942.51/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $328,333.33

Total Rent: 108300/year

Estimated CAP Rate: 4.43%

7 Bedrooms

6 Full Baths

0 Parking Spots

0.05 acres

An opportunity to purchase a stabilized and renovated multi-family asset in the thriving city of Waltham, MA: Six units. Five 1-bedroom and one 2 bedroom apartments located at 120-126 Felton Street. The building is located in the blossoming neighborhood near Brandeis University and has recently been completely renovated in 2024. Complete improvements to the studs include ductless mini-splits, water heaters, siding, kitchens, bathrooms, LVP flooring, roof, doors (36), windows (50), among other items. New electrical panels, wiring, and 400 amps. List of renovation improvements provided during tours.

This home has been viewed 42 times

Last Updated: March 30th, 2025 at 5:43am

Gross Income: $108,300

Gross Expenses: $21,124

Net Income Calc: $87,176

CAP Rate: 4.43%

Annual Expenses for 120-126 Felton, Waltham MA 02154

Total Gross Expenses (Calculated)$21,124/year

APOD AvailableYes

Heating$0

Electricity$738

Water$1,462

Gas$1,462

Insurance$5,045

Sewer$1,462

Trash Removal$0

Repair & Maintenance$1,075

Management$0

Miscellaneous$0

Real Estate Tax$12,804

Annual Income & Unit Breakdown for 120-126 Felton, Waltham MA 02154

Total Gross Income (Calculated)$108,300

Unit 1

Rental Income2250

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 2

Rental Income2325

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 3

Rental Income2250

LeaseY

Bedrooms1

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 4

Rental Income2200

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

General Information for 120-126 Felton, Waltham MA 02154

Listing ID73336709

Property TypeMulti Family / 5+ Family

Price$1,970,000 ($444.9/SqFt)

Style

CityWaltham

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total4,428 SqFt

Approximate Lot Size (Acres)0.05 acres

Total Parking0

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year RenovatedN/A

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionBlock,Stone

Accessible Features

Outdoor Space

ZoningCR

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy FeaturesInsulated Windows

Terms

Interior Features for 120-126 Felton, Waltham MA 02154

Disclosures for 120-126 Felton, Waltham MA 02154

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$8,320

Total Gross Income By Broker$162,300

Total Net Income By Broker$141,176

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Location Information for 120-126 Felton, Waltham MA 02154

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 120-126 Felton, Waltham MA 02154

Agent

Name: Michael Hartwick

MLS ID: CN238113

Office ID: BB5918

Phone: 617-371-7276

Address: 556 Tremont Street

City: Boston

State: MA

Zip: 02118

Office

Name: Gibson Sotheby's International Realty

MLS Office ID: BB5918

Phone: 617-426-6900

Payment Calculator

, Interest

Property Taxes $12,804

Principal & Interest 12138.51

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Gibson Sotheby's International Realty

Michael Hartwick

Agent Phone

(617) 371-7276

Office Phone

(617) 426-6900

Text Agent Call Agent Call Office

Array
(
    [id] => 588884
    [mls_id] => 73336709
    [status] => Array
        (
            [0] => Active
        )

[data] => Array
        (
            [c_type] => Multi Family
            [c_style] => Array
                (
                    [0] => 5+ Family
                )

[add_date] => 2025-02-20 08:03:14
            [last_sync_date] => 2025-03-30 05:43:09
        )

[address] => Array
        (
            [building_name] => 
            [floor_number] => 0
            [address] => Felton
            [city] => Waltham
            [county] => Middlesex
            [state] => Massachusetts
            [state_code] => MA
            [zip] => 02154
            [street_number] => 120-126
            [unit_number] => 
            [unparsed] => Array
                (
                    [0] => 120-126 Felton, Waltham MA 02154
                )

)

[basic] => Array
        (
            [acres] => Approx. 0.05 acres (2,298 SqFt)
            [bathrooms] => 6 Full
            [bedrooms] => 7
            [estimated_monthly_payment] => 
            [living_area] => 4,428 Sq. Ft.
            [price] => $1,970,000
            [price_per_sqft] => 444.9
            [description] => An opportunity to purchase a stabilized and renovated multi-family asset in the thriving city of Waltham, MA: Six units.  Five 1-bedroom and one 2 bedroom apartments located at 120-126 Felton Street.  The building is located in the blossoming neighborhood near Brandeis University and has recently been completely renovated in 2024.  Complete improvements to the studs include ductless mini-splits, water heaters, siding, kitchens, bathrooms, LVP flooring, roof, doors (36), windows (50), among other items.  New electrical panels, wiring, and 400 amps.  List of renovation improvements provided during tours.
        )

[general] => Array
        (
            [neighborhoods] => Array
                (
                )

[style] => Array
                (
                )

[association] => No
            [community_features] => Array
                (
                )

[energy_features] => Array
                (
                    [0] => Insulated Windows
                )

[garage_parking] => 0
            [handicap_access] => No
            [mls_area] => 
            [total_parking] => 0
            [year_built] => 1910
            [year_built_details] => Actual
            [year_built_source] => Public Records
            [year_renovated] => N/A
            [zoning] => CR
        )

[disclosures] => Array
        (
            [lead_paint] => 
            [uffi] => Array
                (
                )

[living_area_includes_basement] => Array
                (
                    [0] => No
                )

[living_area_disclosure] => Array
                (
                )

[building_area_source] => Array
                (
                    [0] => Public Records
                )

[senior_community] => No
            [special_listing_conditions] => Array
                (
                )

[for_sale_by_owner] => No
            [exclusions] => Array
                (
                )

[disclosures] => 
            [title_5] => 
            [buyer_agent_compensation] => 
            [facilitator_compensation] => 
            [subagent_compensation] => 
            [compensation_based_on] => Array
                (
                )

)

[exterior] => Array
        (
            [approx_lot_size_acres] => 0.05 acres
            [approx_lot_size_sqft] => 2,298
            [total_parking] => 0
            [garage_parking] => 
            [water] => Array
                (
                )

[sewer] => Array
                (
                )

[lot_features] => Array
                (
                    [0] => Corner Lot
                )

[exterior_features] => Array
                (
                )

[foundation_area] => 
            [foundation_materials] => Array
                (
                    [0] => Block,Stone
                )

[construction_materials] => Array
                (
                    [0] => Frame
                )

[frontage_length] => 
            [road_frontage_type] => Array
                (
                )

[patio_and_porch] => Array
                (
                )

[roof_material] => Array
                (
                )

[utilities] => Array
                (
                )

[water_views] => Array
                (
                    [0] => No
                )

[water_views_features] => Array
                (
                )

[waterfront] => No
            [waterfront_features] => Array
                (
                )

[private_pool] => No
            [pool_features] => Array
                (
                )

[horse_permitted] => No
            [horse_features] => Array
                (
                )

)

[financial] => Array
        (
            [association] => No
            [association_fee] => Array
                (
                    [0] => $0
                )

[association_fee_frequency] => Array
                (
                )

[association_fee_includes] => Array
                (
                )

[real_estate_tax] => $12,804
            [tax_year] => 2025
            [assessed_value] => $1,280,300
        )

[interior] => Array
        (
            [approx_living_area_total] => 4,428 SqFt
            [living_area_includes_basement] => Array
                (
                    [0] => No
                )

[rooms] => 25
            [bedrooms] => 7
            [full_baths] => 6
            [half_baths] => 0
            [en_suite_bath] => Array
                (
                    [0] => Yes
                )

[basement] => Array
                (
                )

[heating] => Yes
            [cooling] => Yes
            [fireplaces] => Array
                (
                    [0] => 0
                )

[appliances] => Array
                (
                )

[flooring] => Array
                (
                )

[electric] => Array
                (
                )

)

[lifestyle] => Array
        (
            [garage_parking] => 
            [recently_renovated] => 
            [green_features] => 
            [air_conditioning] => 1
            [equestrian] => 
            [waterview] => 
            [waterfront] => 
            [private_pool] => 
            [lead_paint_free] => 
            [senior_community] => 
            [elevator] => 
            [generator] => 
            [accessible_features] => 
            [townhouse] => 
            [loft] => 
            [association_pool] => 
            [private_outdoor_space] => 
            [pre_construction] => 
            [pet_friendly] => 
            [professional_management] => 
            [laundry] => 1
            [beach_front] => 
            [beach_access] => 
        )

[location] => Array
        (
            [elementary_school] => 
            [middle_school] => 
            [high_school] => 
            [mls_area] => 
        )

[agent] => Array
        (
            [id] => CN238113
            [name] => Michael Hartwick
            [phone] => 617-371-7276
            [address] => 556 Tremont Street
            [city] => Boston
            [state] => MA
            [zip] => 02118
            [office] => BB5918
            [national_association] => 
        )

[office] => Array
        (
            [id] => BB5918
            [name] => Gibson Sotheby's International Realty
            [phone] => 617-426-6900
        )

[buyer_agent] => Array
        (
            [id] => 
        )

[buyer_office] => Array
        (
            [id] => 
        )

[team] => Array
        (
        )

[media] => Array
        (
            [0] => Array
                (
                    [id] => 83557238
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/588884/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:13
                    [modified] => 2025-03-30 05:43:13
                )

[1] => Array
                (
                    [id] => 83557986
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[2] => Array
                (
                    [id] => 83557987
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[3] => Array
                (
                    [id] => 83557988
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[4] => Array
                (
                    [id] => 83557989
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[5] => Array
                (
                    [id] => 83557990
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[6] => Array
                (
                    [id] => 83557991
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[7] => Array
                (
                    [id] => 83557992
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

[8] => Array
                (
                    [id] => 83557993
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73336709&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-03-30 05:43:21
                    [modified] => 2025-03-30 05:43:21
                )

)

[demographics] => Array
        (
            [0] => Array
                (
                    [id] => 21652
                    [name] => 02451
                    [category] => zipcode
                    [url] => 
                    [total] => 491
                )

)

[materials] => Array
        (
            [property_type] => Array
                (
                    [field_id] => 3
                    [type] => property_types
                    [name] => Property Type
                    [value] => Residential Income
                )

[field_3236] => Array
                (
                    [field_id] => 3236
                    [type] => select
                    [name] => PropertySubType
                    [value] => 5-9 Family
                )

[listing] => Array
                (
                    [field_id] => 2
                    [type] => listings
                    [name] => Listing Type
                    [value] => For Sale
                )

[field_3176] => Array
                (
                    [field_id] => 3176
                    [type] => number
                    [name] => Full Bathrooms
                    [value] => 6
                )

[field_3175] => Array
                (
                    [field_id] => 3175
                    [type] => select
                    [name] => Status
                    [value] => Active
                )

[field_3299] => Array
                (
                    [field_id] => 3299
                    [type] => select
                    [name] => Property Category
                    [value] => Multi Family
                )

[field_3298] => Array
                (
                    [field_id] => 3298
                    [type] => select
                    [name] => Property Type
                    [value] => Multi Family
                )

[field_3300] => Array
                (
                    [field_id] => 3300
                    [type] => select
                    [name] => C_Style
                    [value] => 5+ Family
                )

[field_55] => Array
                (
                    [field_id] => 55
                    [type] => number
                    [name] => Floor Number
                    [value] => 0
                )

[googlemap_ln] => Array
                (
                    [field_id] => 51
                    [type] => text
                    [name] => Longitude
                    [value] => W72° 45' 51.8'' 
                )

[googlemap_lt] => Array
                (
                    [field_id] => 52
                    [type] => text
                    [name] => Latitude
                    [value] => N42° 22' 35.3'' 
                )

[field_2111] => Array
                (
                    [field_id] => 2111
                    [type] => text
                    [name] => Office Name
                    [value] => Gibson Sotheby's International Realty
                )

[field_3000] => Array
                (
                    [field_id] => 3000
                    [type] => text
                    [name] => Agent MLSID
                    [value] => CN238113
                )

[field_3045] => Array
                (
                    [field_id] => 3045
                    [type] => price
                    [name] => HOA_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3056] => Array
                (
                    [field_id] => 3056
                    [type] => price
                    [name] => ClosePrice
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3069] => Array
                (
                    [field_id] => 3069
                    [type] => price
                    [name] => LIST_PRICE_PER_SQFT
                    [raw] => 444.9
                    [unit_id] => 260
                    [value] => $445
                    [price_only] => $445
                )

[field_3071] => Array
                (
                    [field_id] => 3071
                    [type] => number
                    [name] => MARKET_TIME_BROKER
                    [value] => 38
                )

[field_3072] => Array
                (
                    [field_id] => 3072
                    [type] => number
                    [name] => MARKET_TIME_BROKER_PREV
                    [value] => 0
                )

[field_3075] => Array
                (
                    [field_id] => 3075
                    [type] => datetime
                    [name] => ModificationTimestamp
                    [value] => 29/03/2025 18:27:00
                )

[field_3094] => Array
                (
                    [field_id] => 3094
                    [type] => price
                    [name] => SOLD_PRICE_PER_SQFT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3095] => Array
                (
                    [field_id] => 3095
                    [type] => number
                    [name] => STREET_NUM
                    [value] => 120
                )

[field_3105] => Array
                (
                    [field_id] => 3105
                    [type] => select
                    [name] => APOD_AVAILABLE
                    [value] => Yes
                )

[field_3109] => Array
                (
                    [field_id] => 3109
                    [type] => number
                    [name] => FIRE_PLACES
                    [value] => 0
                )

[field_3113] => Array
                (
                    [field_id] => 3113
                    [type] => select
                    [name] => LEASE_1
                    [value] => Y
                )

[field_3114] => Array
                (
                    [field_id] => 3114
                    [type] => select
                    [name] => LEASE_2
                    [value] => Y
                )

[field_3115] => Array
                (
                    [field_id] => 3115
                    [type] => select
                    [name] => LEASE_3
                    [value] => Y
                )

[field_3116] => Array
                (
                    [field_id] => 3116
                    [type] => select
                    [name] => LEVELS
                    [value] => 9
                )

[field_3118] => Array
                (
                    [field_id] => 3118
                    [type] => price
                    [name] => NOI
                    [raw] => 141176
                    [unit_id] => 260
                    [value] => $141,176
                    [price_only] => $141,176
                )

[field_3119] => Array
                (
                    [field_id] => 3119
                    [type] => number
                    [name] => RENT1
                    [value] => 2250
                )

[field_3120] => Array
                (
                    [field_id] => 3120
                    [type] => number
                    [name] => NO_UNITS
                    [value] => 6
                )

[field_3121] => Array
                (
                    [field_id] => 3121
                    [type] => number
                    [name] => RENT2
                    [value] => 2325
                )

[field_3122] => Array
                (
                    [field_id] => 3122
                    [type] => number
                    [name] => RENT3
                    [value] => 2250
                )

[field_3123] => Array
                (
                    [field_id] => 3123
                    [type] => number
                    [name] => RENT4
                    [value] => 2200
                )

[field_3126] => Array
                (
                    [field_id] => 3126
                    [type] => number
                    [name] => TOTAL_RENT
                    [value] => 13525
                )

[field_3134] => Array
                (
                    [field_id] => 3134
                    [type] => select
                    [name] => SQUARE_FEET_INCL_BASE
                    [value] => No
                )

[field_3136] => Array
                (
                    [field_id] => 3136
                    [type] => select
                    [name] => LEASE_4
                    [value] => Y
                )

[field_3164] => Array
                (
                    [field_id] => 3164
                    [type] => boolean
                    [name] => AvailableNow
                    [value] => No
                )

[f_3166] => Array
                (
                    [field_id] => 3166
                    [type] => feature
                    [name] => RENT_FEE_INCLUDES
                    [values] => Array
                        (
                            [0] => Unit 1(water)
                            [1] => Unit 2(water)
                            [2] => Unit 3(water)
                            [3] => Unit 4(water)
                        )

)

[field_3168] => Array
                (
                    [field_id] => 3168
                    [type] => price
                    [name] => SEC_DEPOSIT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3171] => Array
                (
                    [field_id] => 3171
                    [type] => text
                    [name] => Office Phone
                    [value] => 617-426-6900
                )

[field_3172] => Array
                (
                    [field_id] => 3172
                    [type] => text
                    [name] => Agent Phone
                    [value] => 617-371-7276
                )

[field_3178] => Array
                (
                    [field_id] => 3178
                    [type] => boolean
                    [name] => AdditionalParcelsYN
                    [value] => No
                )

[field_3182] => Array
                (
                    [field_id] => 3182
                    [type] => select
                    [name] => BuildingAreaSource
                    [value] => Public Records
                )

[field_3183] => Array
                (
                    [field_id] => 3183
                    [type] => number
                    [name] => BuildingAreaTotal
                    [value] => 4428
                )

[field_3184] => Array
                (
                    [field_id] => 3184
                    [type] => select
                    [name] => BuildingAreaUnits
                    [value] => Square Feet
                )

[field_3189] => Array
                (
                    [field_id] => 3189
                    [type] => price
                    [name] => ConcessionsAmount
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[f_3190] => Array
                (
                    [field_id] => 3190
                    [type] => feature
                    [name] => ConstructionMaterials
                    [values] => Array
                        (
                            [0] => Frame
                        )

)

[field_3191] => Array
                (
                    [field_id] => 3191
                    [type] => select
                    [name] => CoolingYN
                    [value] => 1
                )

[field_3192] => Array
                (
                    [field_id] => 3192
                    [type] => number
                    [name] => ParkingTotal
                    [value] => 0
                )

[field_3193] => Array
                (
                    [field_id] => 3193
                    [type] => number
                    [name] => CoveredSpaces
                    [value] => 0
                )

[field_3200] => Array
                (
                    [field_id] => 3200
                    [type] => price
                    [name] => ElectricExpense
                    [raw] => 738
                    [unit_id] => 260
                    [value] => $738
                    [price_only] => $738
                )

[field_3205] => Array
                (
                    [field_id] => 3205
                    [type] => date
                    [name] => ExpirationDate
                    [value] => 01/01/1900
                )

[field_3206] => Array
                (
                    [field_id] => 3206
                    [type] => select
                    [name] => FarmLandAreaUnits
                    [value] => Square Feet
                )

[f_3207] => Array
                (
                    [field_id] => 3207
                    [type] => feature
                    [name] => FinancialDataSource
                    [values] => Array
                        (
                            [0] => Owner
                        )

)

[field_3209] => Array
                (
                    [field_id] => 3209
                    [type] => text
                    [name] => FoundationDetails
                    [value] => Block,Stone
                )

[field_3211] => Array
                (
                    [field_id] => 3211
                    [type] => number
                    [name] => GarageSpaces
                    [value] => 0
                )

[field_3216] => Array
                (
                    [field_id] => 3216
                    [type] => price
                    [name] => GrossIncome
                    [raw] => 162300
                    [unit_id] => 260
                    [value] => $162,300
                    [price_only] => $162,300
                )

[field_3217] => Array
                (
                    [field_id] => 3217
                    [type] => select
                    [name] => HeatingYN
                    [value] => 1
                )

[field_3219] => Array
                (
                    [field_id] => 3219
                    [type] => select
                    [name] => HorseYN
                    [value] => 1
                )

[field_3220] => Array
                (
                    [field_id] => 3220
                    [type] => price
                    [name] => InsuranceExpense
                    [raw] => 5045
                    [unit_id] => 260
                    [value] => $5,045
                    [price_only] => $5,045
                )

[field_3222] => Array
                (
                    [field_id] => 3222
                    [type] => text
                    [name] => ListingAgreement
                    [value] => Exclusive Right To Sell
                )

[field_3223] => Array
                (
                    [field_id] => 3223
                    [type] => date
                    [name] => ListingContractDate
                    [value] => 19/02/2025
                )

[f_3225] => Array
                (
                    [field_id] => 3225
                    [type] => feature
                    [name] => LotFeatures
                    [values] => Array
                        (
                            [0] => Corner Lot
                        )

)

[field_3226] => Array
                (
                    [field_id] => 3226
                    [type] => area
                    [name] => LotSizeSquareFeet
                    [value] => 2,298 Sqft
                    [raw] => 2298
                    [unit_id] => 1
                )

[field_3230] => Array
                (
                    [field_id] => 3230
                    [type] => price
                    [name] => OperatingExpense
                    [raw] => 8320
                    [unit_id] => 260
                    [value] => $8,320
                    [price_only] => $8,320
                )

[field_3231] => Array
                (
                    [field_id] => 3231
                    [type] => price
                    [name] => OriginalListPrice
                    [raw] => 2175000
                    [unit_id] => 260
                    [value] => $2,175,000
                    [price_only] => $2,175,000
                )

[field_3234] => Array
                (
                    [field_id] => 3234
                    [type] => textarea
                    [name] => PrivateOfficeRemarks
                    [value] => Contact Patrick Reardon for showings and questions
                )

[field_3240] => Array
                (
                    [field_id] => 3240
                    [type] => text
                    [name] => UnparsedAddress
                    [value] => 120-126 Felton, Waltham MA 02154
                )

[field_3241] => Array
                (
                    [field_id] => 3241
                    [type] => price
                    [name] => WaterSewerExpense
                    [raw] => 1462
                    [unit_id] => 260
                    [value] => $1,462
                    [price_only] => $1,462
                )

[field_3243] => Array
                (
                    [field_id] => 3243
                    [type] => text
                    [name] => YearBuiltDetails
                    [value] => Actual
                )

[field_3245] => Array
                (
                    [field_id] => 3245
                    [type] => text
                    [name] => YearBuiltSource
                    [value] => Public Records
                )

[field_3248] => Array
                (
                    [field_id] => 3248
                    [type] => datetime
                    [name] => OriginalEntryTimestamp
                    [value] => 20/02/2025 00:20:00
                )

[field_3253] => Array
                (
                    [field_id] => 3253
                    [type] => number
                    [name] => MLSPIN_BEDRMS_1
                    [value] => 2
                )

[field_3254] => Array
                (
                    [field_id] => 3254
                    [type] => number
                    [name] => MLSPIN_BEDRMS_2
                    [value] => 1
                )

[field_3255] => Array
                (
                    [field_id] => 3255
                    [type] => number
                    [name] => MLSPIN_BEDRMS_3
                    [value] => 1
                )

[field_3256] => Array
                (
                    [field_id] => 3256
                    [type] => number
                    [name] => MLSPIN_BEDRMS_4
                    [value] => 1
                )

[field_3260] => Array
                (
                    [field_id] => 3260
                    [type] => text
                    [name] => MLSPIN_DISCLOSURE
                    [value] => N
                )

[field_3261] => Array
                (
                    [field_id] => 3261
                    [type] => number
                    [name] => MLSPIN_F_BTHS_1
                    [value] => 1
                )

[field_3262] => Array
                (
                    [field_id] => 3262
                    [type] => number
                    [name] => MLSPIN_F_BTHS_2
                    [value] => 1
                )

[field_3263] => Array
                (
                    [field_id] => 3263
                    [type] => number
                    [name] => MLSPIN_F_BTHS_3
                    [value] => 1
                )

[field_3264] => Array
                (
                    [field_id] => 3264
                    [type] => number
                    [name] => MLSPIN_F_BTHS_4
                    [value] => 1
                )

[field_3265] => Array
                (
                    [field_id] => 3265
                    [type] => price
                    [name] => MLSPIN_GRE
                    [raw] => 8320
                    [unit_id] => 260
                    [value] => $8,320
                    [price_only] => $8,320
                )

[field_3266] => Array
                (
                    [field_id] => 3266
                    [type] => price
                    [name] => MLSPIN_HTE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3267] => Array
                (
                    [field_id] => 3267
                    [type] => number
                    [name] => MLSPIN_H_BTHS_1
                    [value] => 0
                )

[field_3268] => Array
                (
                    [field_id] => 3268
                    [type] => number
                    [name] => MLSPIN_H_BTHS_2
                    [value] => 0
                )

[field_3269] => Array
                (
                    [field_id] => 3269
                    [type] => number
                    [name] => MLSPIN_H_BTHS_3
                    [value] => 0
                )

[field_3270] => Array
                (
                    [field_id] => 3270
                    [type] => number
                    [name] => MLSPIN_H_BTHS_4
                    [value] => 0
                )

[field_3273] => Array
                (
                    [field_id] => 3273
                    [type] => number
                    [name] => MLSPIN_LEVELS_1
                    [value] => 1
                )

[field_3274] => Array
                (
                    [field_id] => 3274
                    [type] => number
                    [name] => MLSPIN_LEVELS_2
                    [value] => 1
                )

[field_3275] => Array
                (
                    [field_id] => 3275
                    [type] => number
                    [name] => MLSPIN_LEVELS_3
                    [value] => 1
                )

[field_3276] => Array
                (
                    [field_id] => 3276
                    [type] => number
                    [name] => MLSPIN_LEVELS_4
                    [value] => 1
                )

[field_3277] => Array
                (
                    [field_id] => 3277
                    [type] => text
                    [name] => MLSPIN_MAIN_LO
                    [value] => BB5918
                )

[field_3280] => Array
                (
                    [field_id] => 3280
                    [type] => number
                    [name] => MLSPIN_MARKET_TIME_PROPERTY
                    [value] => 38
                )

[field_3281] => Array
                (
                    [field_id] => 3281
                    [type] => price
                    [name] => MLSPIN_MGF
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3282] => Array
                (
                    [field_id] => 3282
                    [type] => price
                    [name] => MLSPIN_MSE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3285] => Array
                (
                    [field_id] => 3285
                    [type] => price
                    [name] => MLSPIN_OPTIONAL_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3290] => Array
                (
                    [field_id] => 3290
                    [type] => price
                    [name] => MLSPIN_PRICE_PER_SQFT
                    [raw] => 444.9
                    [unit_id] => 260
                    [value] => $445
                    [price_only] => $445
                )

[field_3292] => Array
                (
                    [field_id] => 3292
                    [type] => price
                    [name] => MLSPIN_RFS
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3293] => Array
                (
                    [field_id] => 3293
                    [type] => price
                    [name] => MLSPIN_RME
                    [raw] => 1075
                    [unit_id] => 260
                    [value] => $1,075
                    [price_only] => $1,075
                )

[field_3295] => Array
                (
                    [field_id] => 3295
                    [type] => select
                    [name] => MLSPIN_WATERVIEW_FLAG
                    [value] => No
                )

[field_3296] => Array
                (
                    [field_id] => 3296
                    [type] => select
                    [name] => OpenParkingYN
                    [value] => 1
                )

[field_3301] => Array
                (
                    [field_id] => 3301
                    [type] => select
                    [name] => RoomMasterBathroomFeatures
                    [value] => Yes
                )

[field_3306] => Array
                (
                    [field_id] => 3306
                    [type] => price
                    [name] => GrossScheduledIncome
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3307] => Array
                (
                    [field_id] => 3307
                    [type] => number
                    [name] => MLSPIN_FLRS_1
                    [value] => 1
                )

[field_3308] => Array
                (
                    [field_id] => 3308
                    [type] => number
                    [name] => MLSPIN_FLRS_2
                    [value] => 2
                )

[field_3309] => Array
                (
                    [field_id] => 3309
                    [type] => number
                    [name] => MLSPIN_FLRS_3
                    [value] => 3
                )

[field_3310] => Array
                (
                    [field_id] => 3310
                    [type] => number
                    [name] => MLSPIN_FLRS_4
                    [value] => 1
                )

[field_3311] => Array
                (
                    [field_id] => 3311
                    [type] => number
                    [name] => BRE_Total_Parking
                    [value] => 0
                )

[f_3313] => Array
                (
                    [field_id] => 3313
                    [type] => feature
                    [name] => WindowFeatures
                    [values] => Array
                        (
                            [0] => Insulated Windows
                        )

)

[field_3320] => Array
                (
                    [field_id] => 3320
                    [type] => boolean
                    [name] => Waterfront
                    [value] => No
                )

[field_3323] => Array
                (
                    [field_id] => 3323
                    [type] => text
                    [name] => Levels In Unit
                    [value] => 9
                )

[f_3325] => Array
                (
                    [field_id] => 3325
                    [type] => feature
                    [name] => Laundry Features
                    [values] => Array
                        (
                            [0] => Electric Dryer Hookup
                            [1] => Washer Hookup
                        )

)

[unit_level] => 
    [levels_in_unit] => 2025-02-19
    [construction_status] => 
    [laundry_features] => Array
        (
            [0] => Electric Dryer Hookup
            [1] => Washer Hookup
        )

[outdoor_space_available] => Array
        (
        )

[building_name] => 
    [pet_policy] => Array
        (
        )

[building_management] => Array
        (
        )

[number_of_units] => 6
    [units_owner_occupied] => 0
    [parking_features] => Array
        (
        )

[building_amenities] => Array
        (
        )

[owner_occupancy_source] => 
    [documents_available] => Array
        (
        )

[optional_price] => 0
    [optional_fee_includes] => Array
        (
        )

[structure_type] => Array
        (
        )

[complex_complete] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [date_available_note] => 
    [first_month_required] => Array
        (
        )

[last_month_required] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deposit_amount] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
            [3] => Unit 4(water)
        )

[lease_term] => Array
        (
        )

[interior_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[number_of_lots] => Array
        (
        )

[gas] => Array
        (
        )

[cultivation_acres] => None
    [pasture_area] => None
    [timber_acres] => None
    [perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [association_required] => Array
        (
        )

[view] => Array
        (
        )

[deqe] => 
    [real_estate_tax] => $12,804
    [total_gross_income] => 108300
    [total_gross_expense] => 21124
    [net_income_calc] => 87176
    [cap_rate] => 4.43%
    [apod_available] => Array
        (
            [0] => Yes
        )

[heating_expense] => Array
        (
            [0] => $0
        )

[electric_expense] => Array
        (
            [0] => $738
        )

[water_expense] => Array
        (
            [0] => $1,462
        )

[gas_expense] => Array
        (
            [0] => $1,462
        )

[insurance_expense] => Array
        (
            [0] => $5,045
        )

[sewer_expense] => Array
        (
            [0] => $1,462
        )

[trash_expense] => Array
        (
            [0] => $0
        )

[repair_maintenance_expense] => Array
        (
            [0] => $1,075
        )

[management_expense] => Array
        (
            [0] => $0
        )

[miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[unit_1_rent] => Array
        (
            [0] => 2250
        )

[unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_bedrooms] => 2
    [unit_1_bathrooms] => 1 Full
    [unit_1_floor] => 1
    [unit_1_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2325
        )

[unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_bedrooms] => 1
    [unit_2_bathrooms] => 1 Full
    [unit_2_floor] => 2
    [unit_2_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2250
        )

[unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_bedrooms] => 1
    [unit_3_bathrooms] => 1 Full
    [unit_3_floor] => 3
    [unit_3_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 2200
        )

[unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_bedrooms] => 1
    [unit_4_bathrooms] => 1 Full
    [unit_4_floor] => 1
    [unit_4_levels] => 1
    [hot_water] => Array
        (
        )

[basement] => Array
        (
        )

[foundation_materials] => Array
        (
            [0] => Block,Stone
        )

[patio_and_porch] => Array
        (
        )

[zoning_details] => 
    [terms] => Array
        (
        )

[financial_data_source] => Array
        (
            [0] => Owner
        )

[operating_expense] => Array
        (
            [0] => $8,320
        )

[gross_income] => Array
        (
            [0] => $162,300
        )

[net_operating_income] => Array
        (
            [0] => $141,176
        )

[short_sale] => 
    [price_per_unit] => 328333.33333333
)

EXIT

7 More Photos

Active

120-126 Felton, Waltham MA 02154

$1,970,000

Annual Expenses for 120-126 Felton, Waltham MA 02154

Annual Income & Unit Breakdown for 120-126 Felton, Waltham MA 02154

General Information for 120-126 Felton, Waltham MA 02154

Interior Features for 120-126 Felton, Waltham MA 02154

Disclosures for 120-126 Felton, Waltham MA 02154

Location Information for 120-126 Felton, Waltham MA 02154

Contact Information for 120-126 Felton, Waltham MA 02154

Agent

Office

Payment Calculator

Exclusive Listing Agent

Gibson Sotheby's International Realty

Michael Hartwick