Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    46-48 Waverly Pl Melrose, MA 02176

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,650,000

    Seven-unit multifamily property near Wyoming Hill MBTA station.

    Building Details

    Year built
    1900

    We can help!

    Listing Contact
    Brad Carlson
    Brad Carlson
    Source: Nerealtyadvisors

    Listing Agency: New England Realty Advisors LLC Listing Agent: Brad Carlson

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Overview

    Melrose Multifamily Investment Opportunity

    The Waverly Place Apartments, a seven-unit multifamily property in Melrose, Massachusetts, is available for sale. The property features seven one-bedroom apartments and eight off-street parking spaces for tenant use. Situated next to the Wyoming Hill MBTA station, the location provides convenient access for commuters traveling into the city. This is the first time this property has been on the market in over 26 years. Rents are currently 40% below market rate, presenting investors with a value-add opportunity through unit and hallway upgrades to achieve a more modern aesthetic and increase rents to market rates. Waverly Place Apartments is located in Melrose, north of Boston, offering a blend of small-town charm and urban convenience. The Wyoming Hill MBTA Commuter Rail station provides a 10-15 minute train ride into North Station. Boston Logan International Airport is 11.5 miles away, and I-95 is 2.6 miles away, facilitating travel. The property is also near restaurants and bars in downtown Melrose.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Grocery & Convenience Store Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Melrose
    County
    Middlesex
    State
    Massachusetts
    Longitude
    -71.0689175
    Latitude
    42.4513569

    Nearby Similar for Sale

    • $999,999
      2,058 SF

      Medical Office Condo Near Hospital

      Medical/professional office condo near Tufts Medical Center and MelroseWakefield Hospital.
      830 Main St, Melrose, MA 02176
      View Details
    • Contact for pricing

      Melrose Retail Investment Opportunity

      Prime Melrose location near MBTA, ideal for retail investment.
      437 Franklin St, Melrose, MA 02176
      View Details
    • Contact for pricing
      4,448 SF

      Melrose Mixed-Use Investment Opportunity

      4,448 SF building in Melrose Market with BA-2 zoning.
      437-445 Franklin St, Melrose, MA 02176
      View Details
    • Contact for pricing
      1,762 SF

      Melrose Commercial Building on Main

      Free-standing commercial building with parking in Melrose, Massachusetts.
      138 Main St, Melrose, MA 02176
      View Details
    • Contact for pricing
      3,634 SF

      Veterinary Clinic Investment Opportunity

      Fully leased veterinary clinic in Melrose through 2040.
      26 Essex St, Melrose, MA 02176
      View Details
    • $1,100,000
      0.09 Acres

      Melrose Multi-Family Investment Opportunity

      Three-unit building, prime Melrose location, high potential.
      Franklin St, Melrose, MA 02176
      View Details

    FAQs

    What type of property is this?
    Apartment building - Seven-unit multifamily property near Wyoming Hill MBTA station.
    Where is this apartment building located?
    The property is located at 46-48 Waverly Pl Melrose, MA.
    What is the asking price?
    The asking price for this property is $1,650,000.
    What are key features of this property?
    This property features: - Directly next to Wyoming Hill MBTA station for easy commuting to Boston.; - Significant value-add opportunity through unit upgrades and rent increases (40% below market).; - Off-street parking available for tenants.
    (781) 334-8044
    Request Owner's contact information
    46-48 Waverly Pl Melrose, MA 02176
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    46-48 Waverly Pl
    Melrose, MA 02176
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    46-48 Waverly Pl Melrose, MA 02176
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    We can help!
    Listing Contact
    Brad Carlson
    Brad Carlson
    Real Estate License ID: #085535
    (781) 334-8044
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!