7 Indian Dawn #7 Wayland — Photo 1 of 27
$695,000
Investment Analysis — 7 Indian Dawn #7
Wayland, MA 01778
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01778 carries an estimated $2,990/mo in gross rent — about a 1.11% cap rate and $7,736/yr in estimated NOI at the $695,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
3
SqFt
1,812
Style
Condominium
Built
1980
Wonderful 2 bdrms/3 baths townhouse tucked into a quiet cul-de-sac, bordering protected conservation land for ultimate peace & privacy. Step inside to a spacious, bright living room with a stylish bar - perfect for hosting. Rare first floor full bath is a thoughtful touch - ideal after a dip in the backyard-like community swimming pool. The dining area with a pantry flows effortlessly to a private, expanded rebuilt deck, while the modern kitchen with stainless steel appliances & quartz countertop steals the show with a large island made for gathering. Upstairs, the bright primary suite awaits with an ensuite bath, walk-in closet & your own private Romeo-Juliet balcony. A second bedroom/study with its own bath offers flexible space for guests/office. Back downstairs, the walkout basement adds endless possibilities for exercise or recreation. It’s all been meticulously updated: new heat pump, water tank, & electrical panel this year, Anderson windows & patio doors throughout, plus a brand-new roof & siding with Tyvek wrapping & gravel drainage around the building. A rare blend of comfort, natural privacy, & tranquility to enjoy life.
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 MLS and other third-party data may be inaccurate or out of date.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 • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First24 x 11
Bathroom - Full, Flooring - Hardwood, Window(s) - Picture, Recessed Lighting
Dining Room
Lvl First14 x 11
Flooring - Hardwood, Balcony / Deck, Recessed Lighting, Slider
Kitchen
Lvl First15 x 9
Flooring - Stone/Ceramic Tile, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island
Master Bedroom
Lvl Second16 x 12
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Flooring - Wall to Wall Carpet, Window(s) - Picture, Balcony / Deck, Recessed Lighting
Bedroom 2
Lvl Second12 x 13
Bathroom 1
Lvl First8 x 6
Bathroom - Full, Bathroom - Tiled With Shower Stall, Recessed Lighting
Bathroom 2
Lvl Second10 x 5
Bathroom - Full, Bathroom - Tiled With Shower Stall, Closet - Linen
Bathroom 3
Lvl Second8 x 5
Bathroom - Full, Bathroom - Tiled With Tub
Listing Agent: Anita Sung
Listing Office: Shea Realty Group
MLS® Number: 73569400