$782,000
●
Condo -
Off Market
15 Kings Way #10
Waltham, MA 02451
2 Beds
4 Baths,
1
Half Bath
2693 Sqft
$4,880
Est. Monthly
$421
HOA / Fees
3.19%
Cap Rate
About This Property
NEW PRICE!! Three finished levels of living space. Light and bright
living room with fireplace and vaulted ceiling, formal dining room
with private deck, granite kitchen with greenhouse window and cozy
dining nook. Second floor includes a large master suite with walk
in closet, private master bath with separate tub and shower, guest
bedroom, bath, and laundry. The walkout lower level has its own
private patio and 3/4 bath. Plenty of storage, one car garage, and
low HOA fee. Close to major highways, and commuter rail. Open House
Saturday and Sunday 1-2:30.
Unit Size
2,693Ft²
Days on Market
82 days
Land Size
-
Price per sqft
$293
Property Type
Condo
Property Taxes
$579
HOA Dues
$421
Year Built
1989
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income
Per Year
Expenses
Per Year
Operating Profit
Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier)
What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
You can learn more about cap rate here .
Last updated: 9 months ago (MLSPIN #73176104)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 22, 2024 | Sold | $782,000 | |
| Sold | |||
| Dec 19, 2023 | In contract | - | |
| In contract | |||
| Dec 5, 2023 | Price Decreased |
$790,000
↓ $25K
(3.1%)
|
|
| Price Decreased | |||
| Nov 1, 2023 | Listed by Keller Williams Realty Boston Northwest | $815,000 | |
| Listed by Keller Williams Realty Boston Northwest | |||
Property Highlights
Garage
Parking Available
Air Conditioning
Fireplace
Interior Details
Level: Main, First
Width: 20
Length: 12
Features: Flooring - Stone/Ceramic Tile, Window(s) - Bay/Bow/Box, Pantry, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Gas Stove
Area: 240
Level: Second
Area: 64
Width: 8
Features: Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile
Length: 8
Area: 30
Features: Bathroom - Half, Flooring - Stone/Ceramic Tile
Length: 5
Level: First
Width: 6
Level: Second
Features: Vaulted Ceiling(s), Flooring - Wall to Wall Carpet
Width: 14
Length: 12
Area: 168
Width: 12
Features: Flooring - Wall to Wall Carpet, Deck - Exterior, Exterior Access, Open Floorplan, Slider
Length: 12
Level: Main, First
Area: 144
Length: 13
Level: Main, First
Area: 195
Features: Vaulted Ceiling(s), Flooring - Wall to Wall Carpet, Window(s) - Picture, Open Floorplan
Width: 15
Width: 12
Features: Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile
Level: Second
Area: 108
Length: 9
Features: Bathroom - Full, Vaulted Ceiling(s), Walk-In Closet(s), Flooring - Wall to Wall Carpet, Dressing Room
Level: Second
Length: 11
Width: 17
Area: 187
Features: Yes
Half Bathrooms: 1
Full Bathrooms: 3
Interior Features: Bathroom - 3/4, Bathroom - With Shower Stall, 3/4 Bath
Appliances: Range, Dishwasher, Refrigerator, Washer, Dryer, Utility Connections for Gas Range
Flooring Type: Tile, Carpet, Flooring - Stone/Ceramic Tile
Laundry Features: Second Floor, In Unit
Rooms: 5
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: Y
Parking Details
Has Garage
Attached Garage
Parking Features: Attached
Garage Spaces: 1
Exterior Details
Entry Level: 1
Year Built Source: Appraiser
Year Built Details: Actual
PropertySubType: Condominium
Building Name: Prizzi Farm
Structure Type: Townhouse
Stories (Total): 3
Building Area Units: Square Feet
Window Features: Insulated Windows
Construction Materials: Frame
Patio and Porch Features: Deck, Patio
Lead Paint: Unknown
Lot Size Units: Acres
Zoning: RES
Parcel Number: M:013 B:015 L:0005 071, 827746
Water Source: Public
Financial Details
Tax Assessed Value: $673,400
Tax Annual Amount: $6,949
Utilities Details
Utilities: for Gas Range
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Maintenance Structure, Road Maintenance, Maintenance Grounds, Snow Removal, Trash
Association Fee Frequency: Monthly
HOA Fee: $421
Community Features: Public Transportation, Shopping, Park, Walk/Jog Trails, Golf, Medical Facility, Conservation Area, Highway Access, House of Worship, Private School, Public School, T-Station, University
Pets Allowed: Yes w/ Restrictions
Management: Professional - Off Site
15 Kings Way #10, Waltham, MA, 02451
By submitting your information, you agree RealtyHop can share your information with its network of real estate & mortgage professionals (or through their agents) and consent to receive marketing emails, calls, & texts related to your inquiry (including via automatic telephone dialing system, or artificial or pre-recorded voice technology) from Movoto or their affiliates to the email address or number you provided. By proceeding, you agree to our Terms of Service.
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Owner | Listed By |
|---|---|---|---|---|---|---|---|---|
|
05/31/2024
|
2 Bed
|
3 Bath
|
-
|
$815,000
2 Bed
3 Bath
|
-
-
|
-
|
Kristin Hilberg
Keller Williams Realty Boston Northwest
|
|
|
11/15/2023
|
2 Bed
|
4 Bath
|
-
|
$795,000
2 Bed
4 Bath
|
$805,000
+1.26%
02/13/2024
|
-
|
Carol McDonald
Lamacchia Realty, Inc.
|
|
|
11/02/2023
|
2 Bed
|
4 Bath
|
-
|
$800,000
2 Bed
4 Bath
|
$790,000
-1.25%
02/20/2024
|
-
|
Michael Rauseo
Coldwell Banker Realty - Winchester
|
|
|
11/01/2023
|
2 Bed
|
4 Bath
|
-
|
$815,000
2 Bed
4 Bath
|
$782,000
-4.05%
01/22/2024
|
-
|
Pamela Ford
Keller Williams Realty Boston Northwest
|
|
|
10/12/2022
|
2 Bed
|
4 Bath
|
-
|
$815,000
2 Bed
4 Bath
|
$885,000
+8.59%
11/29/2022
|
-
|
Daphne Romanoff
New England Home Realty
|
|
|
09/15/2022
|
2 Bed
|
4 Bath
|
-
|
$819,000
2 Bed
4 Bath
|
$790,000
-3.54%
11/10/2022
|
-
|
Medea Palandjian
Berkshire Hathaway HomeServices Commonwealth Real Estate
|
|
|
04/28/2022
|
2 Bed
|
4 Bath
|
-
|
$819,000
2 Bed
4 Bath
|
$855,000
+4.40%
07/29/2022
|
-
|
Dave DiGregorio
Coldwell Banker Realty - Waltham
|
|
|
03/31/2022
|
2 Bed
|
4 Bath
|
-
|
$788,800
2 Bed
4 Bath
|
$851,000
+7.89%
05/19/2022
|
-
|
Bruce Kirkcaldy
Coldwell Banker Realty - Newton
|
|
|
01/13/2020
|
2 Bed
|
4 Bath
|
-
|
$599,000
2 Bed
4 Bath
|
$590,000
-1.50%
03/20/2020
|
-
|
Ralph Miller
Miller & Associates Real Estate Co.
|
|
|
06/28/2019
|
2 Bed
|
3 Bath
|
-
|
$699,000
2 Bed
3 Bath
|
$752,000
+7.58%
08/09/2019
|
-
|
Jodie Zinna
Coldwell Banker Realty - Wellesley
|
|
|
04/30/2019
|
2 Bed
|
4 Bath
|
-
|
$649,900
2 Bed
4 Bath
|
$650,000
+0.02%
08/15/2019
|
Lauren Tetreault
Coldwell Banker Realty - Concord
|
||
|
06/06/2016
|
2 Bed
|
3 Bath
|
-
|
$599,000
2 Bed
3 Bath
|
$600,000
+0.17%
08/04/2016
|
-
|
Patti Salem
Compass
|
|
|
02/25/2016
|
2 Bed
|
3 Bath
|
-
|
$589,900
2 Bed
3 Bath
|
$593,000
+0.53%
05/17/2016
|
Dave DiGregorio
Coldwell Banker Realty - Waltham
|
||
|
08/20/2015
|
2 Bed
|
4 Bath
|
-
|
$499,900
2 Bed
4 Bath
|
$505,000
+1.02%
09/29/2015
|
-
|
David Walsh
David Walsh, REALTORS®
|
|
|
07/29/2015
|
3 Bed
|
4 Bath
|
-
|
$639,900
3 Bed
4 Bath
|
$627,500
-1.94%
10/01/2015
|
-
|
Carole Brousseau
Coldwell Banker Realty - Belmont
|
|
|
03/04/2015
|
2 Bed
|
4 Bath
|
-
|
$499,000
2 Bed
4 Bath
|
$496,500
-0.50%
04/27/2015
|
-
|
Listing Group
Lamacchia Realty, Inc.
|
|
|
05/10/2013
|
2 Bed
|
4 Bath
|
-
|
$529,000
2 Bed
4 Bath
|
$517,000
-2.27%
08/15/2013
|
-
|
Theresa D'Antuono
Grant B. Cole, REALTORS®, Inc
|
|
|
03/07/2013
|
2 Bed
|
3 Bath
|
-
|
$519,900
2 Bed
3 Bath
|
$502,500
-3.35%
04/30/2013
|
-
|
Hans Brings
Coldwell Banker Residential Brokerage - Waltham - 564 Main St.
|
|
|
06/05/2012
|
2 Bed
|
3 Bath
|
-
|
$519,900
2 Bed
3 Bath
|
$485,000
-6.71%
08/29/2012
|
-
|
Hans Brings
Coldwell Banker Residential Brokerage - Waltham - 564 Main St.
|
|
|
07/05/2011
|
2 Bed
|
3 Bath
|
-
|
$439,000
2 Bed
3 Bath
|
$445,100
+1.39%
08/25/2011
|
-
|
Bob Airasian
Coldwell Banker Realty - Belmont
|
|
|
03/16/2011
|
2 Bed
|
4 Bath
|
-
|
$459,000
2 Bed
4 Bath
|
$445,000
-3.05%
04/22/2011
|
-
|
Chris Antonellis
Coldwell Banker Realty - Belmont
|
|
|
09/30/2010
|
3 Bed
|
3 Bath
|
-
|
$559,900
3 Bed
3 Bath
|
$535,000
-4.45%
01/25/2011
|
Sasiree Cutter
Coldwell Banker Realty - Wayland
|
||
|
08/13/2010
|
3 Bed
|
3 Bath
|
-
|
$539,000
3 Bed
3 Bath
|
$490,000
-9.09%
10/29/2010
|
Tabi Godazi
Real Estate Advisors Group, Inc.
|
||
|
08/27/2009
|
3 Bed
|
4 Bath
|
-
|
$605,900
3 Bed
4 Bath
|
$587,934
-2.97%
03/05/2010
|
-
|
Sue Walsh
Colonial Real Estate of
|
|
|
08/03/2007
|
2 Bed
|
4 Bath
|
-
|
$519,000
2 Bed
4 Bath
|
$500,000
-3.66%
03/14/2008
|
-
|
Karen Demerjian
Coldwell Banker Realty - Belmont
|
|
|
10/23/2006
|
2 Bed
|
3 Bath
|
-
|
$509,900
2 Bed
3 Bath
|
$500,000
-1.94%
01/19/2007
|
-
|
George Coleman
Coldwell Banker Realty - Waltham
|
|
|
11/19/2005
|
2 Bed
|
3 Bath
|
-
|
$559,000
2 Bed
3 Bath
|
$550,000
-1.61%
01/09/2006
|
Tabi Godazi
Real Estate Advisors Group, Inc.
|
||
|
10/03/2005
|
2 Bed
|
3 Bath
|
-
|
$529,999
2 Bed
3 Bath
|
$526,500
-0.66%
04/24/2006
|
Debra Clarke
Clarke Realty
|
||
|
05/12/2003
|
2 Bed
|
4 Bath
|
-
|
$484,000
2 Bed
4 Bath
|
$460,000
-4.96%
07/29/2003
|
Mark Cirignano
RE/MAX Executive Realty
|
||
|
11/03/2000
|
2 Bed
|
3 Bath
|
-
|
$410,000
2 Bed
3 Bath
|
$390,000
-4.88%
05/01/2001
|
-
|
Luisa Monticelli
Preservation Properties
|
|
|
09/09/1999
|
2 Bed
|
3 Bath
|
-
|
$359,878
2 Bed
3 Bath
|
$348,000
-3.30%
11/16/1999
|
-
|
Bruce Kirkcaldy
Coldwell Banker Realty - Newton
|
|
|
11/04/1998
|
2 Bed
|
2 Bath
|
-
|
$294,900
2 Bed
2 Bath
|
$297,000
+0.71%
12/18/1998
|
-
|
Constance Corbett
Realty Executives
|
|
|
01/06/1997
|
|
Loft
|
2 Bath
|
-
|
$160,000
Loft
2 Bath
|
$160,000
04/06/1997
|
-
|
Marilyn Roderick
CENTURY 21 Anchor Real Estate
|
|
10/07/1996
|
Loft
|
3 Bath
|
-
|
$289,000
Loft
3 Bath
|
$289,000
06/20/1997
|
-
|
Edward Coletti
Dewolfe-Waltham
|
Building Info
