26 Wallis Street #1 Beverly — Photo 1 of 40
$419,000
Investment Analysis — 26 Wallis Street #1
Beverly, MA 01915
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01915 carries an estimated $2,680/mo in gross rent — about a 4.27% cap rate and $17,905/yr in estimated NOI at the $419,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
976
Style
Condominium
Built
1890
Exclusive-use fenced yard, deck & patio • 1-car garage parking • Downtown Beverly near Beverly Depot, restaurants & entertainment. This pet-friendly 2-bedroom condo offers 976 sq. ft. of living space plus a rare combination of private outdoor space, garage parking and storage in the heart of Downtown Beverly. The exclusive-use fenced yard extends the living space outdoors with a deck, patio, landscaped garden area and exclusive-use storage shed. Inside, the living room features wood floors, while the skylit kitchen offers abundant cabinetry. A separate dining room includes two closets, and in-unit laundry plus pantry/storage add everyday function. Leave the car in the garage: Beverly Depot MBTA Commuter Rail, coffee shops, restaurants, live entertainment and theaters are all nearby. Larcom Theatre and Off Cabot are on Wallis Street, with The Cabot and the Cabot Street dining and entertainment district nearby. Dane Street Beach and Beverly’s waterfront add another dimension to this downtown location. Includes floor plan and video tour. Pet-friendly. A Downtown Beverly condo combining exclusive-use fenced yard, deck, patio and shed with garage parking, commuter rail access, dining, coffee, entertainment and coastal amenities.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Water Treatment • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First21.083333333 x 17.083333333
Flooring - Wood
Dining Room
Lvl First10.75 x 11.333333333
Closet, Flooring - Stone/Ceramic Tile
Kitchen
Lvl First21.75 x 7.333333333
Skylight, Flooring - Laminate
Master Bedroom
Lvl First10.5 x 13.333333333
Flooring - Wall to Wall Carpet, Crown Molding
Bedroom 2
Lvl First14.416666666 x 7.666666666
Bathroom 1
Lvl First9.666666666 x 4.416666666
Listing Agent: Patricia Sands
Listing Office: Coldwell Banker Realty - Concord
MLS® Number: 73567975