12-14 Waverly Street Framingham, MA 01702
Mixed-use property with two-family rental and auto repair potential.
Property Features for 12-14 Waverly Street
General Information
- Standard status
- Active
- Size
- 3,487 SF
- Property subtype
- Multi-family / 2 Family - 2 Units Up/Down
Building Details
- Year Built
- 1900
Listing office Coldwell Banker Realty - Worcester (508) 795-7500
Listing date Apr 16, 2024
Source Compass
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Coldwell Banker Realty - Worcester
Investment Insights
Based on property information with market context.
Key Highlights
- Prime mixed‑use property with high visibility and traffic count on the Framingham/Natick line.
- Fully rented two‑family home, offering immediate rental income.
- Transferrable 3‑space car license, suitable for an auto repair business.
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $110.9k | $31.80 |
| − Vacancy | −$5.5k | −$1.57 |
| EGI | $105.4k | $30.23 |
| − OpEx | −$31.6k | −$9.07 |
| NOI | $73.8k | $21.16 |