Building Details

Building Size 5,632 SF

Year Built 1905

Buildings 2

Stories 3

Units 4

Listing Agency: Advantage Property Team LLC

Listed By: Nicholas Neu · License #9584509 Show Phone

Source: Elliman

Added: Oct 16 Last Checked: Oct 16 at 2:02PM

Report an Issue

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 Advantage Property Team LLC

Ask AI about this property

Review the available facts, identify missing information and prepare questions for the agent.

What should I ask the agent before proceeding? What information is missing from this listing?

Investment Insights

Based on property information with market context.

This four-unit residential property in Waltham contains 5,632 SF of living area on a 13,670 SF lot. The apartments are reported as two 2-bedroom units and two 3-bedroom units, each with one full bathroom. All four have in-unit laundry hookups, and three have central air conditioning. The units have been updated over time, and tenants pay their own utilities.

Paved parking serves the property, alongside a detached garage and storage building with three single bays and one double-width bay. The building is currently used for dry storage and is conveyed as-is. Downtown Waltham, Moody Street, commuter rail, shopping, restaurants, and major commuting routes are nearby.

Key Highlights

• Four apartments with a reported mix of two 2‑bedroom and two 3‑bedroom units
• 5,632 SF of residential living area on a 13,670 SF lot
• Detached garage/storage building has three single bays and one double‑width bay; conveyed as‑is

Financial Insights

Estimated NOI and Cap Rate

NOI / Yr

$119,175

Cap Rate

6.11%

Suggested Prices Based on Cap Rates

Cap Rate 5%

$2,383,500 $2.4M

Cap Rate 7%

$1,702,500 $1.7M

Cap Rate 9%

$1,324,167 $1.3M

Is this asking price fair?

Market Conditions

NOI Build-Up for 5,632 SF

Gross rent

$179.1K $31.80/SF

− Vacancy

−$8.8K −$1.57/SF

EGI

$170.3K $30.23/SF

− OpEx

−$51.1K −$9.07/SF

NOI

$119.2K $21.16/SF

Area

Middlesex County, MA

Vacancy

4.94%

Lease Rate

$31.80 /SF/Yr

Expense Ratio

30.00%

Simulate Cap Rate and NOI

Suggested Prices Based on Cap Rates

Cap Rate 5%

$2,383,500

Cap Rate 7%

$1,702,500

Cap Rate 9%

$1,324,167

Alternative Uses

Best Use

Multifamily LT 5

$1.70M

$1.49M – $1.99M (±1% cap)

NOI $119,175 @ 7.0% cap · market cap 6.11%

Second Best

Apartment 5plus

$1.60M

$1.40M – $1.87M (±1% cap)

NOI $112,058 @ 7.0% cap · market cap 5.75%

Theoretical Best

Office A

$3.33M

$2.92M – $3.89M (±1% cap)

NOI $233,389 @ 7.0% cap · market cap 11.97%

Zoning and permitted uses should be independently verified with authorities. How Realmo checks its estimates

Property Analytics

Current Use

Quadplexes

Suggested Use

Top Pick Butcher Travel Agency Tattoo & Piercing Shop Florist (Bike/Boat/Book/etc) Store Veterinary Clinic

Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.

Lease Details

4

Residential units

Location Intelligence

Trade Area within ½ mile

2,630

Businesses Nearby

Explore this area Business Placement

Demographics for 02453, MA

31,854

Population

13,163

Households

2.4

Avg Household Size

34

Median Age

59%

College-Educated

92%

High-School Grad

3.6 sq mi

ZIP Area

8,848

Density / Sq Mi

$114,029

Median Household Income

$58,036

Median Earnings

$2,063

Median Rent

$666,300

Median Home Value

Market

Vacancy Rate% for Multifamily in Northeast region

4% 2022

4.6% 2023

5.3% 2024

5.6% 2025

Similar For Sale Nearby

See more

4-Unit Multifamily Property

202-204 Charles Street, Waltham, MA 02453

$1,950,000

5,632 SF

View details

Four-Unit Townhome Property

66 Orange Street, Waltham, MA 02453

$4,599,900

8,400 SF

View details

Four-Unit Apartment Building

30 Cedar Street, Waltham, MA 02453

$1,100,000

3,368 SF

View details

Four-Unit Quadplex with Parking

60-62 Alder Street, Waltham, MA 02453

$1,295,000

2,878 SF

View details

Mixed-Use Income Property

8-12 Exchange Ct, Waltham, MA 02451

$2,149,500

0.22 Acres

View details

New Four-Level Duplex Townhomes

308 Newton Street, Waltham, MA 02453

$2,550,000

6,004 SF

View details

Mixed-Use Building Near Moody Street

55-57 Crescent Street, Waltham, MA 02453

$2,399,000

4,585 SF

View details

Turn-Key Six-Family Apartment Building

252-254 Crescent Street, Waltham, MA 02453

$2,695,000

4,517 SF

View details

Renovated Three-Family Townhouse in Waltham

28-32 Calvary Street, Waltham, MA 02453

$1,699,999

3,702 SF

View details

Apartment Building

7-11 Gibbs Ct, Waltham, MA 02452

$3,000,000

8,100 SF

View details

9-Unit Apartment Property

34-44 Cedar, Waltham, MA 02453

$3,150,000

8,276 SF

View details

Freestanding Flex Building

305 2nd Avenue, Waltham, MA 02452

$3,695,000

8,000 SF

View details

Frequently Asked Questions

What type of property is this?

Quadplex - Four apartments include in-unit laundry hookups, and three have central air conditioning.

Where is this quadplex located?

The property is located at 202-204 Charles St Waltham, MA.

What is the asking price?

The asking price for this property is $1,950,000.

What are key features of this property?

This property features: Four apartments with a reported mix of two 2‑bedroom and two 3‑bedroom units; 5,632 SF of residential living area on a 13,670 SF lot; Detached garage/storage building has three single bays and one double‑width bay; conveyed as‑is