Active
178 Days on market
7-11 Gibbs Ct Waltham — Photo 1 of 31

7-11 Gibbs Ct Waltham — Photo 1 of 31

$3,000,000

Investment Analysis — 7-11 Gibbs Ct

Waltham, MA 02452

Based on rent reported on the MLS listing, a 9-unit multi-family in 02452 carries $18,875/mo in gross rent — about a 4.88% cap rate and $146,346/yr in estimated NOI at the $3,000,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

15

Baths

9

SqFt

8,100

Style

5-9 Family

Built

1910

Exceptional cash-flowing 9-unit investment property generating approximately $226,500 in annual rental income. This well-maintained building features three (2) one-bedroom units (2) three-bedroom units, (5) two-bedroom units, and a strong and diverse rental mix. Recent capital improvements include a new roof and siding, an updated exterior, paved driveway, and upgraded electrical systems throughout—providing peace of mind and reduced near-term maintenance costs. Current rents are slightly below market value, creating a clear opportunity for future rent increases and additional upside for the next owner. The property also benefits from separate utilities, with tenants responsible for their own usage—helping to maximize net operating income. Additional amenities include off-street parking for at least six vehicles. Prime location, close to major universities and with commuter rail access, making the property attractive to both tenants and investors.

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 MLS and other third-party data may be inaccurate or out of date.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.

Property Details

Financials

Original Price$3,000,000
Annual Taxes$25,794

Parking

Garage0
Off-Street6

Interior Specifications

Total Rooms25
FireplacesNone
Flooring--
BasementNone

Climate & Utilities

Heating--
Cooling--
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationStone
ZoningRES

Property & Lot

Acres0.2
SqFt Lot8,499
Lot Features--

Geography

Listing Provided By

Listing Agent: Karen Williams

Listing Office: Patriot Real Estate Group

MLS® Number: 73488681