Multi-Level Residential Income
For Sale
$859,000
27 Fairway Circle, Natick, MA 01760
Finished living space spans four levels and includes a private deck.
Property Size2,240 SF
Price / SF$383.48
Days on Market133
Property Features for 27 Fairway Circle
General Information
Standard status
Active
Size
2,240 SF
Total Parking Spaces
1
Property subtype
Apartment
Units
Unit Mix
1 x 4BR/3.5BA
Multifamily Units
1
Amenities
Range
Dishwasher
Trash Compactor
Microwave
Refrigerator
Freezer
Washer
Dryer
Central Air
1 Fireplace
Flooring - Hardwood
Flooring - Wall to Wall Carpet
Laminate
Forced Air
4.0 Stories
$8,007 Taxes
Public
Built in 1985
Building Details
Year Built
1985
Buildings
1
Stories
4
Listing Agency:
Serhant
(617) 250-0559
Listed By:
Samantha Stumpo
(781) 933-2500
Source:
Donahuere
Added: May 26
Changed: Oct 4
Last Checked: Oct 4 at 2:20PM
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 Serhant
Investment Insights
Based on property information with market context.
This four-level townhouse in Natick offers 2,240 square feet with four bedrooms, three full bathrooms, and one half bath. The main floor connects an open living area to a private deck, and the home also includes a one-car garage. Built in 1985, the property provides finished space across all four levels.
Key Highlights
- 2,240 square feet across four levels
- Four bedrooms, three full bathrooms, and one half bath
- Open main‑level living area with access to a private deck
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$44,568
Cap Rate
5.19%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$891,360
$891.4K
Cap Rate 7%
$636,686
$636.7K
Cap Rate 9%
$495,200
$495.2K
Market Conditions
NOI Build-Up for 2,240 SF
Gross rent
$85.5K $38.16/SF
− Vacancy
−$4.4K −$1.98/SF
EGI
$81.0K $36.18/SF
− OpEx
−$36.5K −$16.28/SF
NOI
$44.6K $19.90/SF
Area
Middlesex County, MA
Vacancy
5.20%
Lease Rate
$38.16 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$891,360
Cap Rate 7%
$636,686
Cap Rate 9%
$495,200
Alternative Uses
Best Use
Apartment 5plus
$636.7K
$557.1K – $742.8K
NOI $44,568 @ 7.0% cap · market cap 5.19%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$1.33M
$1.16M – $1.55M
NOI $92,825 @ 7.0% cap · market cap 10.81%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Unlock full access to Insights
Subscribe to Realmo Intelligence
Open Analytics
Current Use
Lease Details
1
Residential units
Location Intelligence
Trade Area within ½ mile
540
Businesses Nearby
Explore this area
Business Placement
Demographics for 01760, MA
36,659
Population
15,838
Households
2.3
Avg Household Size
42
Median Age
69%
College-Educated
98%
High-School Grad
14.8 sq mi
ZIP Area
2,477
Density / Sq Mi
$134,644
Median Household Income
$77,632
Median Earnings
$2,061
Median Rent
$740,700
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Residential income property - Finished living space spans four levels and includes a private deck.
Where is this residential income property located?
The property is located at 27 Fairway Circle Natick, MA.
What is the asking price?
The asking price for this property is $859,000.
What are key features of this property?
This property features: 2,240 square feet across four levels; Four bedrooms, three full bathrooms, and one half bath; Open main‑level living area with access to a private deck
