Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

61 Dartmouth St, Waltham MA 02453

$2,550,000

Estimated $29,693.29/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $425,000

Total Rent: 57600/year

Estimated CAP Rate: 1.71%

14 Bedrooms

8 Full Baths

1 Parking Spots

0.11 acres

61 Dartmouth consists of six residential units consisting of one 4-Bedroom/3-Bathroom unit, one 4-Bedroom/1-Bathroom unit, two 2-Bedroom/1-Bathroom units and two 1-Bedroom/1-Bathroom units. The Property also features an on-site laundry facility and tandem off-street parking. 61 Dartmouth Street has been well-maintained throughout ownership and has been subject to significant capital improvements, including renovations to the roof, siding, and many of the windows, the building has been sprinklered, driveway areas have been paved, and two of the units have been fully renovated. 61 Dartmouth Street offers the ability to add value to a well-maintained building in an exceptional location. In place rents are below market and the opportunity exists to drive rental rates through programmatic upgrades to the four unrenovated units. The Property offers excellent access to Downtown Waltham, Interstates 95 & 90, Brandeis University, and the Waltham and Brandeis/Roberts MBTA Train Stations.

This home has been viewed 21 times

Last Updated: March 8th, 2025 at 6:08am

Gross Income: $57,600

Gross Expenses: $13,981

Net Income Calc: $43,619

CAP Rate: 1.71%

Annual Expenses for 61 Dartmouth St, Waltham MA 02453

Total Gross Expenses (Calculated)$13,981/year

APOD AvailableYes

Heating$0

Electricity$0

Water$0

Gas$0

Insurance$0

Sewer$0

Trash Removal$0

Repair & Maintenance$0

Management$0

Miscellaneous$0

Real Estate Tax$13,981

Annual Income & Unit Breakdown for 61 Dartmouth St, Waltham MA 02453

Total Gross Income (Calculated)$57,600

Unit 1

Rental Income1300

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

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

Unit 2

Rental Income3500

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

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

Unit 3

Rental Income

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

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

Unit 4

Rental Income

Lease

Bedrooms

Bathrooms

Floor

Levels in Unit

HeatingNo

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

General Information for 61 Dartmouth St, Waltham MA 02453

Listing ID73340562

Property TypeMulti Family / 5+ Family

Price$2,550,000 ($359.81/SqFt)

Style

CityWaltham

CountyMiddlesex

MLS Area

Neighborhood(s)

Approximate Living Area Total7,087 SqFt

Approximate Lot Size (Acres)0.11 acres

Total Parking1

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year RenovatedN/A

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesOther

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningB

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Interior Features for 61 Dartmouth St, Waltham MA 02453

Disclosures for 61 Dartmouth St, Waltham MA 02453

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$39,831

Total Gross Income By Broker$199,450

Total Net Income By Broker$159,619

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Location Information for 61 Dartmouth St, Waltham MA 02453

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s), Marina, Private School, University

Contact Information for 61 Dartmouth St, Waltham MA 02453

Agent

Name: John Pentore

MLS ID: CN212669

Office ID: AN2723

Phone: 781-776-4004

Address: 600 Market St. Suite 686

City: Lynnfield

State: MA

Zip: 01940

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Name: Dennis Kelleher

MLS ID: CN212671

Office ID: AN2723

Phone: 781-776-4002

Address: 600 Market St. Suite 686

City: Boston

State: MA

Zip: 01940

Payment Calculator

, Interest

Property Taxes $13,981

Principal & Interest 15712.29

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

John Pentore

Agent Phone

(781) 776-4004

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [id] => 592781
    [mls_id] => 73340562
    [status] => Array
        (
            [0] => Active
        )

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

[add_date] => 2025-03-04 08:33:12
            [last_sync_date] => 2025-03-08 06:08:12
        )

[address] => Array
        (
            [building_name] => 
            [floor_number] => 0
            [address] => Dartmouth St
            [city] => Waltham
            [county] => Middlesex
            [state] => Massachusetts
            [state_code] => MA
            [zip] => 02453
            [street_number] => 61
            [unit_number] => 
            [unparsed] => Array
                (
                    [0] => 61 Dartmouth St, Waltham MA 02453
                )

)

[basic] => Array
        (
            [acres] => Approx. 0.11 acres (4,791 SqFt)
            [bathrooms] => 8 Full
            [bedrooms] => 14
            [estimated_monthly_payment] => 
            [living_area] => 7,087 Sq. Ft.
            [price] => $2,550,000
            [price_per_sqft] => 359.81
            [description] => 61 Dartmouth consists of six residential units consisting of one 4-Bedroom/3-Bathroom unit, one 4-Bedroom/1-Bathroom unit, two 2-Bedroom/1-Bathroom units and two 1-Bedroom/1-Bathroom units. The Property also features an on-site laundry facility and tandem off-street parking. 61 Dartmouth Street has been well-maintained throughout ownership and has been subject to significant capital improvements, including renovations to the roof, siding, and many of the windows, the building has been sprinklered, driveway areas have been paved, and two of the units have been fully renovated. 61 Dartmouth Street offers the ability to add value to a well-maintained building in an exceptional location. In place rents are below market and the opportunity exists to drive rental rates through programmatic upgrades to the four unrenovated units. The Property offers excellent access to Downtown Waltham, Interstates 95 & 90, Brandeis University, and the Waltham and Brandeis/Roberts MBTA Train Stations.
        )

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

[style] => Array
                (
                )

[association] => No
            [community_features] => Array
                (
                    [0] => Walk/jog Trails
                    [1] => Highway Access
                    [2] => House Of Worship
                    [3] => Public School
                    [4] => Shopping
                    [5] => Golf
                    [6] => Park
                    [7] => Medical Facility
                    [8] => Laundromat
                    [9] => Bike Path
                    [10] => Public Transportation
                    [11] => T-station
                    [12] => Pool
                    [13] => Tennis Court(s)
                    [14] => Marina
                    [15] => Private School
                    [16] => University
                )

[energy_features] => Array
                (
                )

[garage_parking] => 0
            [handicap_access] => No
            [mls_area] => 
            [total_parking] => 1
            [year_built] => 1910
            [year_built_details] => Approximate
            [year_built_source] => Public Records
            [year_renovated] => N/A
            [zoning] => B
        )

[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] => 2.5%
            [facilitator_compensation] => 
            [subagent_compensation] => 
            [compensation_based_on] => Array
                (
                    [0] => Net Sale Price
                )

)

[exterior] => Array
        (
            [approx_lot_size_acres] => 0.11 acres
            [approx_lot_size_sqft] => 4,791
            [total_parking] => 1
            [garage_parking] => 
            [water] => Array
                (
                )

[sewer] => Array
                (
                )

[lot_features] => Array
                (
                    [0] => Other
                )

[exterior_features] => Array
                (
                )

[foundation_area] => 
            [foundation_materials] => Array
                (
                    [0] => Other
                )

[construction_materials] => Array
                (
                )

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

[patio_and_porch] => Array
                (
                )

[roof_material] => Array
                (
                )

[utilities] => Array
                (
                )

[water_views] => Array
                (
                )

[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] => $13,981
            [tax_year] => 25
            [assessed_value] => $1,397,800
        )

[interior] => Array
        (
            [approx_living_area_total] => 7,087 SqFt
            [living_area_includes_basement] => Array
                (
                    [0] => No
                )

[rooms] => 26
            [bedrooms] => 14
            [full_baths] => 8
            [half_baths] => 0
            [en_suite_bath] => Array
                (
                    [0] => Yes
                )

[basement] => Array
                (
                )

[heating] => No
            [cooling] => No
            [fireplaces] => Array
                (
                    [0] => 0
                )

[appliances] => Array
                (
                )

[flooring] => Array
                (
                )

[electric] => Array
                (
                )

)

[lifestyle] => Array
        (
            [garage_parking] => 
            [recently_renovated] => 
            [green_features] => 
            [air_conditioning] => 
            [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] => 
            [beach_front] => 
            [beach_access] => 
        )

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

[agent] => Array
        (
            [id] => CN212669
            [name] => John Pentore
            [phone] => 781-776-4004
            [address] => 600 Market St. Suite 686
            [city] => Lynnfield
            [state] => MA
            [zip] => 01940
            [office] => AN2723
            [national_association] => 
        )

[office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

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

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

[team] => Array
        (
            [0] => Array
                (
                    [id] => CN212671
                    [name] => Dennis Kelleher
                    [phone] => 781-776-4002
                    [address] => 600 Market St. Suite 686
                    [city] => Boston
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN212669
                    [name] => John Pentore
                    [phone] => 781-776-4004
                    [address] => 600 Market St. Suite 686
                    [city] => Lynnfield
                    [state] => MA
                    [zip] => 01940
                    [office] => AN2723
                    [national_association] => 
                )

)

[media] => Array
        (
            [0] => Array
                (
                    [id] => 76928529
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/592781/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:13
                    [modified] => 2025-03-08 06:08:13
                )

[1] => Array
                (
                    [id] => 76929419
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[2] => Array
                (
                    [id] => 76929420
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[3] => Array
                (
                    [id] => 76929421
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[4] => Array
                (
                    [id] => 76929422
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[5] => Array
                (
                    [id] => 76929423
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[6] => Array
                (
                    [id] => 76929424
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[7] => Array
                (
                    [id] => 76929425
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[8] => Array
                (
                    [id] => 76929426
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[9] => Array
                (
                    [id] => 76929427
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[10] => Array
                (
                    [id] => 76929428
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[11] => Array
                (
                    [id] => 76929429
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[12] => Array
                (
                    [id] => 76929430
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[13] => Array
                (
                    [id] => 76929431
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[14] => Array
                (
                    [id] => 76929432
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[15] => Array
                (
                    [id] => 76929433
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[16] => Array
                (
                    [id] => 76929434
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[17] => Array
                (
                    [id] => 76929435
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[18] => Array
                (
                    [id] => 76929436
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

[19] => Array
                (
                    [id] => 76929437
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73340562&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-03-08 06:08:19
                    [modified] => 2025-03-08 06:08:19
                )

)

[demographics] => Array
        (
            [0] => Array
                (
                    [id] => 21690
                    [name] => 02453
                    [category] => zipcode
                    [url] => 
                    [total] => 940
                )

)

[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] => 8
                )

[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° 44' 56.8'' 
                )

[googlemap_lt] => Array
                (
                    [field_id] => 52
                    [type] => text
                    [name] => Latitude
                    [value] => N42° 22' 16.1'' 
                )

[field_2111] => Array
                (
                    [field_id] => 2111
                    [type] => text
                    [name] => Office Name
                    [value] => Horvath & Tremblay
                )

[field_3000] => Array
                (
                    [field_id] => 3000
                    [type] => text
                    [name] => Agent MLSID
                    [value] => CN212669
                )

[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_3058] => Array
                (
                    [field_id] => 3058
                    [type] => select
                    [name] => COMP_BASED_ON
                    [value] => Net Sale Price
                )

[field_3069] => Array
                (
                    [field_id] => 3069
                    [type] => price
                    [name] => LIST_PRICE_PER_SQFT
                    [raw] => 359.81
                    [unit_id] => 260
                    [value] => $360
                    [price_only] => $360
                )

[field_3071] => Array
                (
                    [field_id] => 3071
                    [type] => number
                    [name] => MARKET_TIME_BROKER
                    [value] => 4
                )

[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] => 07/03/2025 08:05:00
                )

[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] => 61
                )

[field_3097] => Array
                (
                    [field_id] => 3097
                    [type] => text
                    [name] => TEAM_MEMBER
                    [value] => CN212671,CN212669
                )

[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] => N
                )

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

[field_3116] => Array
                (
                    [field_id] => 3116
                    [type] => select
                    [name] => LEVELS
                    [value] => 3
                )

[field_3118] => Array
                (
                    [field_id] => 3118
                    [type] => price
                    [name] => NOI
                    [raw] => 159619
                    [unit_id] => 260
                    [value] => $159,619
                    [price_only] => $159,619
                )

[field_3119] => Array
                (
                    [field_id] => 3119
                    [type] => number
                    [name] => RENT1
                    [value] => 1300
                )

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

[field_3121] => Array
                (
                    [field_id] => 3121
                    [type] => number
                    [name] => RENT2
                    [value] => 3500
                )

[f_3125] => Array
                (
                    [field_id] => 3125
                    [type] => feature
                    [name] => ROAD_TYPE
                    [values] => Array
                        (
                            [0] => Public
                        )

)

[field_3126] => Array
                (
                    [field_id] => 3126
                    [type] => number
                    [name] => TOTAL_RENT
                    [value] => 16600
                )

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

[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)
                        )

)

[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] => 781-776-4000
                )

[field_3172] => Array
                (
                    [field_id] => 3172
                    [type] => text
                    [name] => Agent Phone
                    [value] => 781-776-4004
                )

[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] => 7087
                )

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

[field_3185] => Array
                (
                    [field_id] => 3185
                    [type] => text
                    [name] => BuyerAgencyCompensation
                    [value] => 2.5
                )

[field_3186] => Array
                (
                    [field_id] => 3186
                    [type] => select
                    [name] => BuyerAgencyCompensationType
                    [value] => %
                )

[f_3188] => Array
                (
                    [field_id] => 3188
                    [type] => feature
                    [name] => CommunityFeatures
                    [values] => Array
                        (
                            [0] => Walk/jog Trails
                            [1] => Highway Access
                            [2] => House Of Worship
                            [3] => Public School
                            [4] => Shopping
                            [5] => Golf
                            [6] => Park
                            [7] => Medical Facility
                            [8] => Laundromat
                            [9] => Bike Path
                            [10] => Public Transportation
                            [11] => T-station
                            [12] => Pool
                            [13] => Tennis Court(s)
                            [14] => Marina
                            [15] => Private School
                            [16] => University
                        )

)

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

[field_3192] => Array
                (
                    [field_id] => 3192
                    [type] => number
                    [name] => ParkingTotal
                    [value] => 1
                )

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

[field_3200] => Array
                (
                    [field_id] => 3200
                    [type] => price
                    [name] => ElectricExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[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
                )

[field_3209] => Array
                (
                    [field_id] => 3209
                    [type] => text
                    [name] => FoundationDetails
                    [value] => Other
                )

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

[field_3216] => Array
                (
                    [field_id] => 3216
                    [type] => price
                    [name] => GrossIncome
                    [raw] => 199450
                    [unit_id] => 260
                    [value] => $199,450
                    [price_only] => $199,450
                )

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

[field_3220] => Array
                (
                    [field_id] => 3220
                    [type] => price
                    [name] => InsuranceExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[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] => 03/03/2025
                )

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

)

[field_3226] => Array
                (
                    [field_id] => 3226
                    [type] => area
                    [name] => LotSizeSquareFeet
                    [value] => 4,791 Sqft
                    [raw] => 4791
                    [unit_id] => 1
                )

[field_3230] => Array
                (
                    [field_id] => 3230
                    [type] => price
                    [name] => OperatingExpense
                    [raw] => 39831
                    [unit_id] => 260
                    [value] => $39,831
                    [price_only] => $39,831
                )

[field_3231] => Array
                (
                    [field_id] => 3231
                    [type] => price
                    [name] => OriginalListPrice
                    [raw] => 2550000
                    [unit_id] => 260
                    [value] => $2,550,000
                    [price_only] => $2,550,000
                )

[field_3240] => Array
                (
                    [field_id] => 3240
                    [type] => text
                    [name] => UnparsedAddress
                    [value] => 61 Dartmouth St, Waltham MA 02453
                )

[field_3241] => Array
                (
                    [field_id] => 3241
                    [type] => price
                    [name] => WaterSewerExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

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

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

[field_3248] => Array
                (
                    [field_id] => 3248
                    [type] => datetime
                    [name] => OriginalEntryTimestamp
                    [value] => 03/03/2025 22:11:00
                )

[field_3253] => Array
                (
                    [field_id] => 3253
                    [type] => number
                    [name] => MLSPIN_BEDRMS_1
                    [value] => 1
                )

[field_3254] => Array
                (
                    [field_id] => 3254
                    [type] => number
                    [name] => MLSPIN_BEDRMS_2
                    [value] => 4
                )

[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_3265] => Array
                (
                    [field_id] => 3265
                    [type] => price
                    [name] => MLSPIN_GRE
                    [raw] => 39831
                    [unit_id] => 260
                    [value] => $39,831
                    [price_only] => $39,831
                )

[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_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_3277] => Array
                (
                    [field_id] => 3277
                    [type] => text
                    [name] => MLSPIN_MAIN_LO
                    [value] => AN2723
                )

[field_3280] => Array
                (
                    [field_id] => 3280
                    [type] => number
                    [name] => MLSPIN_MARKET_TIME_PROPERTY
                    [value] => 4
                )

[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] => 359.81
                    [unit_id] => 260
                    [value] => $360
                    [price_only] => $360
                )

[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] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

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

[field_3303] => Array
                (
                    [field_id] => 3303
                    [type] => text
                    [name] => Co Agent Info
                    [value] => [{"id":"CN212671","name":"Dennis Kelleher","phone"
                )

[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] => 1
                )

[field_3311] => Array
                (
                    [field_id] => 3311
                    [type] => number
                    [name] => BRE_Total_Parking
                    [value] => 1
                )

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

)

[unit_level] => 
    [levels_in_unit] => 2025-03-03
    [construction_status] => 
    [laundry_features] => Array
        (
        )

[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)
        )

[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] => $13,981
    [total_gross_income] => 57600
    [total_gross_expense] => 13981
    [net_income_calc] => 43619
    [cap_rate] => 1.71%
    [apod_available] => Array
        (
            [0] => Yes
        )

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

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

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

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

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

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

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

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

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

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

[unit_1_rent] => Array
        (
            [0] => 1300
        )

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

[unit_1_bedrooms] => 1
    [unit_1_bathrooms] => 1 Full
    [unit_1_floor] => 1
    [unit_1_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3500
        )

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

[unit_2_bedrooms] => 4
    [unit_2_bathrooms] => 1 Full
    [unit_2_floor] => 1
    [unit_2_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_3_lease] => Array
        (
        )

[unit_3_bedrooms] => 
    [unit_3_bathrooms] => 
    [unit_3_floor] => 
    [unit_3_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_4_lease] => Array
        (
        )

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

[basement] => Array
        (
        )

[foundation_materials] => Array
        (
            [0] => Other
        )

[patio_and_porch] => Array
        (
        )

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

[financial_data_source] => Array
        (
        )

[operating_expense] => Array
        (
            [0] => $39,831
        )

[gross_income] => Array
        (
            [0] => $199,450
        )

[net_operating_income] => Array
        (
            [0] => $159,619
        )

[short_sale] => 
    [price_per_unit] => 425000
)

EXIT

18 More Photos

Active

61 Dartmouth St, Waltham MA 02453

$2,550,000

Annual Expenses for 61 Dartmouth St, Waltham MA 02453

Annual Income & Unit Breakdown for 61 Dartmouth St, Waltham MA 02453

General Information for 61 Dartmouth St, Waltham MA 02453

Interior Features for 61 Dartmouth St, Waltham MA 02453

Disclosures for 61 Dartmouth St, Waltham MA 02453

Location Information for 61 Dartmouth St, Waltham MA 02453

Contact Information for 61 Dartmouth St, Waltham MA 02453

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

John Pentore