
405-R Walnut Street #405R Stoughton — Photo 1 of 18
$250,000
Investment Analysis — 405-R Walnut Street #405R
Stoughton, MA 02072
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 1-bedroom in 02072 carries an estimated $2,320/mo in gross rent — about a 7.29% cap rate and $18,224/yr in estimated NOI at the $250,000 list price. Adjust every assumption in the calculator below.
Beds
1
Baths
1
SqFt
400
Style
Condominium
Built
1970
DON’T LET THE WORD “CONDO” FOOL YOU! Tucked privately at the end of its own long driveway, 405R Walnut Street is a completely detached home that feels much more like your own little cottage. Part of a unique two-unit condominium with NO CONDO FEE and no management company, this is an incredible opportunity for anyone looking for the privacy of a stand-alone home without the price tag that typically comes with one.Completely renovated and converted in 2019, this thoughtfully designed 400 sq. ft. home makes great use of every inch of space, PLUS an approximately 160 sq. ft. loft that is NOT included in the listed living area! The bright, open-concept interior features vaulted ceilings, hardwood floors, recessed lighting and a white kitchen with granite countertops, stainless steel appliances and a breakfast bar with seating. There’s even room for a small dining table or home office area.The full bath includes a tub/shower, and a combination washer/dryer provides the convenience of in-unit laundry. A ductless mini-split provides both heating and cooling, while spray-foam insulation in the walls and ceilings helps with year-round efficiency. The 2019 renovation also included the roof, vinyl siding and kitchen.Outside, enjoy FOUR off-street parking spaces plus a level, private-feeling lawn with room to relax, grill or garden. City sewer, NO CONDO FEE and annual taxes of just $2,934 help keep ownership costs down.Convenient to Stoughton Center, commuter rail and Routes 24 and 139. If you’ve been looking for an affordable alternative to renting, or a condo without shared walls, common hallways or monthly fees, THIS ONE IS ABSOLUTELY WORTH SEEING!
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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Microwave • Refrigerator • Washer
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Walk/Jog Trails • Medical Facility • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstVaulted Ceiling(s), Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Kitchen
Lvl Main,FirstFlooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting, Stainless Steel Appliances
Bathroom 1
Lvl Main,FirstBathroom - With Tub & Shower, Lighting - Sconce
Listing Agent: The Needle Group
Listing Office: Real Broker MA, LLC
MLS® Number: 73576116