Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

5-7 Gorham Street, Waltham MA 02453

$2,499,900

Estimated $4,590/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $1,249,950

Total Rent: 156000/year

Estimated CAP Rate:

12 Bedrooms

Baths

6500

Total Parking: 6 (2 Garage)

5,702 (0.13)

Exceptional investment/1031 exchange opportunity for your portfolio. Brand new construction two-unit multi-family home in sought-after Waltham location offers 5 bedrooms, 5 baths each, spanning over 6,200+ Sq. Ft. Each unit features a well-designed open floor plan with access to a private fenced in backyard. Modern kitchen and baths with granite counter top, trendy styles! Each unit has the option for 6 bedrooms - 5 on the second and third floor and 1 in the lower level. 4 bedrooms have en-suite bathrooms including the primary. Additional features include: Laundry room on the second floor, 1 car attached garage for each unit with additional parking in the individual driveways, central air and a finished lower level, providing extra space for an office, gym, media room AND a guest bedroom. Don't miss the opportunity to make this beautiful property your new home, with convenient access to Boston, Cambridge, route 95, route 20, and shopping on Moody St. Comes with 1 year warranty

This home has been viewed 32 times

Last Checked: May 17th, 2024 at 4:18am (Source: MLS PIN #73234002)

Gross Income: $156,000

Gross Expenses: $6,432

Net Income Calc: $149,568

Water Views

Annual Expenses for 5-7 Gorham Street, Waltham MA 02453

Total Gross Expenses (Calculated)$6,432/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6432

Annual Income & Unit Breakdown for 5-7 Gorham Street, Waltham MA 02453

Total Gross Income (Calculated)$156,000

Unit 1

Rental Income$0

LeaseN

Bedrooms6

Bathrooms5 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms6

Bathrooms5 Full, 1 Half

Floor1

Levels in Unit4

Rent Includes

General Information for 5-7 Gorham Street, Waltham MA 02453

Listing ID73234002

Property TypeMulti Family / 2 Family

Price2499900 ($384.6/SqFt)

Style2 Family - 2 Units Side By Side

CityWaltham

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total6500

Approximate Lot Size (Acres)0.13

Total Parking6 (2 Garage)

Garage Parking2

Year Built2024

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

Zoning1

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 5-7 Gorham Street, Waltham MA 02453

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceAppraiser

ExclusionsPersonal Property

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 Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 5-7 Gorham Street, Waltham MA 02453

Real Estate Taxes6432

Tax Year2024

Assessed Value$667,200

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 5-7 Gorham Street, Waltham MA 02453

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 5-7 Gorham Street, Waltham MA 02453

Agent

Name: The Shahani Group

Office

Name: Compass

Phone: 617-752-6845

Payment Calculator

, Interest

Property Taxes 536

Principal & Interest 15403.59

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Compass

The Shahani Group

Agent Phone

Office Phone

(617) 752-6845

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,702 SqFt)
    [add_date] => 2024-05-10 23:22:52
    [address] => Gorham Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TEAM0355
            [name] => The Shahani Group
            [national_association] => 
            [office] => AN3337
            [state] => 
            [zip] => 
        )

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

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

[approx_living_area_total] => 6500
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5702
    [assessed_value] => $667,200
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 12
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Appraiser
        )

[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] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 2 Family
        )

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

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

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Exceptional investment/1031 exchange opportunity for your portfolio. Brand new construction two-unit multi-family home in sought-after Waltham location offers 5 bedrooms, 5 baths each, spanning over 6,200+ Sq. Ft. Each unit features a well-designed open floor plan with access to a private fenced in backyard. Modern kitchen and baths with granite counter top, trendy styles! Each unit has the option for 6 bedrooms - 5 on the second and third floor and 1 in the lower level. 4 bedrooms have en-suite bathrooms including the primary. Additional features include: Laundry room on the second floor, 1 car attached garage for each unit with additional parking in the individual driveways, central air and a finished lower level, providing extra space for an office, gym, media room AND a guest bedroom. Don't miss the opportunity to make this beautiful property your new home, with convenient access to Boston, Cambridge, route 95, route 20, and shopping on Moody St.  Comes with 1 year warranty
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Personal Property
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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] => 2024-05-17 04:18:33
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

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

[living_area_includes_basement] => Array
        (
            [0] => Yes
        )

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73234002
    [neighborhoods] => 
    [net_income_calc] => 149568
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN3337
            [name] => Compass
            [phone] => 617-752-6845
        )

[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] => 2499900
    [price_per_sqft] => 384.6
    [price_per_unit] => 1249950
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => 6432
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 14
    [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] => Withdrawn
        )

[street_number] => 5-7
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => 1
    [tax_year] => 2024
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6432
    [total_gross_income] => 156000
    [total_parking] => 6 (2 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 5 Full, 1 Half
    [unit_1_bedrooms] => 6
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 4
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 5 Full, 1 Half
    [unit_2_bedrooms] => 6
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 4
    [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] => 5-7 Gorham Street, Waltham MA 02453
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

21 More Photos