Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

28 Walnut St, Natick MA 01760

$669,000

Estimated $1,721/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $334,500

Total Rent: 50400/year

Estimated CAP Rate:

4 Bedrooms

Baths

1911

Total Parking: 7 (2 Garage)

6,765 (0.16)

This tucked away 2 family home, located in sought after Walnut Hill, is just moments away from vibrant Natick Center with great restaurants, entertainment, shops and the commuter rail. The rare and spacious 6,765sf lot is privately located off the street and includes a detached 2 car garage that is approximately 411sf. This property is waiting for a contractor or developer to create something fresh. The home is 1,911sf with a downstairs unit that is a 1 bedroom, 1 bathroom and an upstairs unit that is a 3 bedroom, 1.5 bathroom. There are currently tenants in place: downstairs is on a month to month lease that requires a minimum of 30 days notice, and the upstairs lease ends July 31st. What a perfect opportunity to create your own home and have all the amazing Natick amenities at your fingertips!

This home has been viewed 38 times

Last Checked: May 7th, 2024 at 8:06am (Source: MLS PIN #73114992)

Gross Income: $50,400

Gross Expenses: $7,636

Net Income Calc: $42,764

Annual Expenses for 28 Walnut St, Natick MA 01760

Total Gross Expenses (Calculated)$7,636/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7636

Annual Income & Unit Breakdown for 28 Walnut St, Natick MA 01760

Total Gross Income (Calculated)$50,400

Unit 1

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full, 1 Half

Floor2

Levels in Unit2

Rent IncludesHeat

General Information for 28 Walnut St, Natick MA 01760

Listing ID73114992

Property TypeMulti Family / 2 Family

Price669000 ($350.08/SqFt)

Style2 Family - 2 Units Up/down

CityNatick

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total1911

Approximate Lot Size (Acres)0.16

Total Parking7 (2 Garage)

Garage Parking2

Year Built1880

Year Built SourcePublic Records

Year Built DetailsUnknown/Mixed

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 28 Walnut St, Natick MA 01760

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsAll Appliances To Remain.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation1

Compensation Based OnGross/full Sale Price

Financial Information for 28 Walnut St, Natick MA 01760

Real Estate Taxes7636

Tax Year2023

Assessed Value$604,100

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 28 Walnut St, Natick MA 01760

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 28 Walnut St, Natick MA 01760

Agent

Name: Emily Ingardia

Office

Name: Donnelly + Co.

Phone: 617-982-0160

Payment Calculator

, Interest

Property Taxes 636.33

Principal & Interest 4122.17

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Donnelly + Co.

Emily Ingardia

Agent Phone

Office Phone

(617) 982-0160

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (6,765 SqFt)
    [add_date] => 2024-05-07 08:06:02
    [address] => Walnut St
    [agent] => Array
        (
            [address] => 197 Bunker Hill Street  #1
            [city] => Charlestown
            [id] => CT003074
            [name] => Emily Ingardia
            [national_association] => 449587075
            [office] => AN3373
            [state] => MA
            [zip] => 02129
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 1911
    [approx_lot_size_acres] => 0.16
    [approx_lot_size_sqft] => 6765
    [assessed_value] => $604,100
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => CN245787
    [buyer_office_id] => AN7117
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Natick
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Middlesex
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => This tucked away 2 family home, located in sought after Walnut Hill, is just moments away from vibrant Natick Center with great restaurants, entertainment, shops and the commuter rail. The rare and spacious 6,765sf lot is privately located off the street and includes a detached 2 car garage that is approximately 411sf. This property is waiting for a contractor or developer to create something fresh. The home is 1,911sf with a downstairs unit that is a 1 bedroom, 1 bathroom and an upstairs unit that is a 3 bedroom, 1.5 bathroom. There are currently tenants in place: downstairs is on a month to month lease that requires a minimum of 30 days notice, and the upstairs lease ends July 31st. What a perfect opportunity to create your own home and have all the amazing Natick amenities at your fingertips!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => All Appliances To Remain.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 2
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 08:06:02
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73114992
    [neighborhoods] => 
    [net_income_calc] => 42764
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN3373
            [name] => Donnelly + Co.
            [phone] => 617-982-0160
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 669000
    [price_per_sqft] => 350.08
    [price_per_unit] => 334500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => 7636
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Closed
        )

[street_number] => 28
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 1
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7636
    [total_gross_income] => 50400
    [total_parking] => 7 (2 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 1
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full, 1 Half
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 28 Walnut St, Natick MA 01760
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

21 More Photos