Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    46-48 Waverly Pl Melrose, MA 02176

    • Residential income homes
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 46-48 Waverly Pl

    Year built
    1900
    Property type
    Residential income homes

    Description

    Brad Carlson of New England Realty Advisors LLC is pleased to present the Waverly Place Apartments for sale in Melrose, Massachusetts. This 7-unit multifamily property consists of (7) One-bedroom apartments with (8) off-street parking spaces for tenants to use. This asset is located directly next to the Wyoming Hill MBTA station which makes it very convenient for tenants who are commuting into the city for work or fun. This is the first time the property has been on the market in over 26 years. The rents are currently 40% below market rate, investors have the opportunity to add value through upgrading units and hallways to a more modern look and raising rents to market rate. All interested parties will have the opportunity to obtain additional information upon request. Waverly Place Apartments is conveniently located in Melrose, Massachusetts. Melrose is a charming city nestled just north of Boston. It offers a blend of small-town charm and urban convenience. This property is located directly next to the Wyoming Hill MBTA Commuter rail station, which makes it a 10-15-minute train ride into North Station. Boston Logan International Airport is located just 11.5 miles away as well as I95 which is only 2.6 miles away making traveling very accessible for tenants. The property is also close to restaurants and bars in downtown Melrose.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Melrose
    County
    State
    Massachusetts
    Longitude
    -71.0688
    Latitude
    42.451

    Comparable in this City

    • Value Estimation
      $280,000
      4,394 SF

      24-26 Vine St

      BOARDING/ROOMING HOUSE • 4,394 SF
      24-26 Vine St, Melrose, MA 02176
      View Details
    • Value Estimation
      $24,405,000
      91,200 SF

      158 Essex St

      BOARDING/ROOMING HOUSE • 91,200 SF
      158 Essex St, Melrose, MA 02176-3176
      View Details
    • Value Estimation
      $280,000
      2,541 SF

      12 Emerson St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,541 SF
      12 Emerson St, Melrose, MA 02176-3110
      View Details
    • Value Estimation
      $745,000
      22,093 SF

      215 Essex St, Unit 233

      OFFICE/RESIDENTIAL (MIXED USE) • 22,093 SF
      215 Essex St, Melrose, MA 02176-3123
      View Details
    • Value Estimation
      $280,000
      3,494 SF

      556 Franklin St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,494 SF
      556 Franklin St, Melrose, MA 02176-1741
      View Details
    • Value Estimation
      $265,000
      3,280 SF

      116-118 Myrtle St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,280 SF
      116-118 Myrtle St, Melrose, MA 02176
      View Details

    Similar Nearby for Sale

    • $7,700,000

      Melrose Multifamily Investment Opportunity

      Well-maintained 23-unit building in urban Melrose location.
      333 Main St, Melrose, MA 02176
      View Details
    • $7,000,000

      Melrose Multifamily Investment Opportunity

      Well-maintained 24-unit building with value-add potential in desirable location.
      447 Pleasant St, Melrose, MA 02176
      View Details
    • $899,000

      Melrose Duplex in Prime Location

      Rare side-by-side duplex in a prime Melrose location.
      6-8 Linden Rd, Melrose, MA 02176
      View Details
    • $1,325,000

      Melrose Multifamily Investment Opportunity

      Four units with income potential near transportation and recreation.
      35-41 Brazil St, Melrose, MA 02176
      View Details
    • $949,900

      Melrose Mixed-Use Investment Opportunity

      2,288 SF 3-unit building in thriving Melrose Market.
      371-377 Franklin St, Melrose, MA 02176
      View Details
    • $1,650,000
      2,940 SF

      Melrose Multifamily Investment Opportunity

      Seven-unit multifamily property near Wyoming Hill MBTA station.
      46-48 Waverly Pl, Melrose, MA 02176
      View Details

    Similar Nearby for Lease

    • $24 SF/Yr
      1,150 SF

      Melrose Office Condo For Rent

      Well-maintained 1,150 SF office condo in desirable Melrose complex.
      50 Tremont St, Melrose, MA 02176
      View Details
    • $3,000 /Mo

      Melrose Highlands Versatile Commercial Space

      1,900+ SF commercial space suitable for medical, office, or retail.
      403 Franklin St, Melrose, MA 02176
      View Details
    • $850 /Mo

      Downtown Melrose Office Space Available

      Single office space with natural light in downtown Melrose.
      441 Main St, Melrose, MA 02176
      View Details
    • $2,899 /Mo

      Downtown Melrose Retail Space Available

      1,800 SF lower level retail space for lease.
      429 R Main, Melrose, MA 02176
      View Details
    • $60 SF/Yr

      Melrose Retail Space For Lease

      New construction retail and restaurant spaces in mixed-use building.
      681-697 Main St, Melrose, MA 02176
      View Details
    Request Owner's contact information
    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
    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
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.