32 Vernon Street Waltham — Photo 1 of 34
$899,900
Investment Analysis — 32 Vernon Street
Waltham, MA 02453
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-unit multi-family in 02453 carries an estimated $6,730/mo in gross rent — about a 6.16% cap rate and $55,404/yr in estimated NOI at the $899,900 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
2
SqFt
2,396
Style
Multi Family
Built
1900
Desirable lower Cedarwood location on the Weston line! This two-family home offers large rooms, a huge fenced yard and tremendous potential for renovation or expansion. The first-floor unit features five rooms, three bedrooms, a full cabinet kitchen and hardwood floors. The second-floor unit offers four rooms, two bedrooms and a full cabinet kitchen. Both units have separate utilities. First floor features a newer 2019 Naviens tankless gas heating system, while the second floor has a newer 2019 steam-by-gas heating system. Walk-up unfinished top floor offers exciting possibilities for additional space. Beautiful mature bushes enhance the spacious yard. An excellent opportunity for an owner occupant, investor or contractor. Convenient to Route 128, Mass Pike, Brandeis University, parks, schools, restaurants and public transportation.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range
Neighborhood
Public Transportation • Shopping • Highway Access
Geography
Listing Agent: Hans Brings Results
Listing Office: Coldwell Banker Realty - Waltham
MLS® Number: 73573849