35 Riverwalk Way #302
About This Property
Payment Calculator
Your Estimated Monthly Payment
Cap Rate Calculator
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.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Sep 8, 2014 | Sold | ||
| Sold | |||
| Mar 21, 2014 | Listed by Coldwell Banker Residential Brokerage - Tewksbury | $199,000 | |
| Listed by Coldwell Banker Residential Brokerage - Tewksbury | |||
Property Highlights
Comparables
Status
Price/ft²
Listed On
Sold On
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
07/08/2026
|
Studio
|
1 Bath
|
706 ft²
|
$279,900
Studio
1 Bath
706 ft²
|
$270,000
-3.54%
08/07/2026
|
Gregory Kydd
Coldwell Banker Realty - Chelmsford
| |
|
06/05/2026
|
1 Bed
|
1 Bath
|
1170 ft²
|
$359,900
1 Bed
1 Bath
1170 ft²
|
$365,000
+1.42%
07/06/2026
|
Vilma Crowley
LAER Realty Partners
| |
|
03/18/2026
|
Studio
|
1 Bath
|
1040 ft²
|
$309,000
Studio
1 Bath
1040 ft²
|
$295,000
-4.53%
06/01/2026
|
Christine Rocha
Residential Realty Group
| |
|
08/21/2025
|
1 Bed
|
1 Bath
|
1013 ft²
|
$309,000
1 Bed
1 Bath
1013 ft²
|
$309,000
11/06/2025
|
Scarlett Sells Homes Team
eXp Realty
| |
|
08/13/2025
|
Studio
|
1 Bath
|
667 ft²
|
$279,000
Studio
1 Bath
667 ft²
|
$279,000
10/14/2025
|
Focus Team
Focus Real Estate
| |
|
01/22/2025
|
1 Bed
|
1 Bath
|
949 ft²
|
$332,000
1 Bed
1 Bath
949 ft²
|
$315,000
-5.12%
03/27/2025
|
Lisa Sears
Better Homes and Gardens Real Estate - The Masiello Group
| |
|
11/30/2024
|
Studio
|
1 Bath
|
598 ft²
|
$295,000
Studio
1 Bath
598 ft²
|
-
-
|
Brian Shea
Brian P. Shea
| |
|
08/01/2024
|
Studio
|
1 Bath
|
626 ft²
|
$289,900
Studio
1 Bath
626 ft²
|
$277,240
-4.37%
11/12/2024
|
Debra A. Lyons
Berkshire Hathaway HomeServices Verani Realty Methuen
| |
|
07/19/2024
|
1 Bed
|
1 Bath
|
544 ft²
|
$279,900
1 Bed
1 Bath
544 ft²
|
$270,000
-3.54%
08/30/2024
|
Loriana Ciccarelli
Ciccarelli Homes
| |
|
07/19/2024
|
1 Bed
|
1 Bath
|
544 ft²
|
$279,900
1 Bed
1 Bath
544 ft²
|
$270,000
-3.54%
08/30/2024
|
Loriana Ciccarelli
Ciccarelli Homes
| |
|
06/11/2024
|
1 Bed
|
1 Bath
|
1199 ft²
|
$379,999
1 Bed
1 Bath
1199 ft²
|
$354,955
-6.59%
10/10/2024
|
Deb Forte
Century 21 North East
| |
|
06/04/2024
|
1 Bed
|
1 Bath
|
1314 ft²
|
$379,999
1 Bed
1 Bath
1314 ft²
|
-
-
|
Christian Doherty
Doherty Properties
| |
|
02/28/2024
|
1 Bed
|
1 Bath
|
1257 ft²
|
$349,000
1 Bed
1 Bath
1257 ft²
|
$349,000
04/05/2024
|
Nathan Seavey
Leading Edge Real Estate
| |
|
01/23/2024
|
1 Bed
|
1 Bath
|
956 ft²
|
$365,000
1 Bed
1 Bath
956 ft²
|
$355,000
-2.74%
03/01/2024
|
Kelly Kurtz
Keller Williams Realty North Central
| |
|
10/09/2023
|
1 Bed
|
1 Bath
|
653 ft²
|
$289,999
1 Bed
1 Bath
653 ft²
|
$270,000
-6.90%
05/17/2024
|
Tracy Spaniol
RE/MAX Encore
| |
|
04/06/2023
|
1 Bed
|
1 Bath
|
1416 ft²
|
$397,000
1 Bed
1 Bath
1416 ft²
|
$425,000
+7.05%
05/24/2023
|
Lowell Loft Group
Keller Williams Realty-Merrimack
| |
|
01/19/2023
|
1 Bed
|
1 Bath
|
857 ft²
|
$284,900
1 Bed
1 Bath
857 ft²
|
$297,000
+4.25%
02/28/2023
|
Holly Mazur
Keller Williams - Greater Newburyport
| |
|
11/23/2022
|
1 Bed
|
1 Bath
|
1069 ft²
|
$292,000
1 Bed
1 Bath
1069 ft²
|
$292,000
02/24/2023
|
Blood Team
Keller Williams Realty - Merrimack
| |
|
08/17/2022
|
1 Bed
|
1 Bath
|
1170 ft²
|
$305,000
1 Bed
1 Bath
1170 ft²
|
$320,000
+4.92%
09/26/2022
|
Matthew Peabody
LAER Realty Partners
| |
|
08/04/2022
|
1 Bed
|
1 Bath
|
741 ft²
|
$279,900
1 Bed
1 Bath
741 ft²
|
$279,900
09/19/2022
|
Jason Saphire
HomeZu.com of Florida
| |
|
06/09/2022
|
1 Bed
|
1 Bath
|
648 ft²
|
$259,999
1 Bed
1 Bath
648 ft²
|
$261,000
+0.39%
08/31/2022
|
Christian Doherty
Doherty Properties
| |
|
06/23/2021
|
1 Bed
|
1 Bath
|
1102 ft²
|
$284,900
1 Bed
1 Bath
1102 ft²
|
$284,900
10/29/2021
|
Geoffrey Smith
Leading Edge Real Estate
| |
|
06/08/2021
|
1 Bed
|
1 Bath
|
1069 ft²
|
$279,900
1 Bed
1 Bath
1069 ft²
|
$279,900
09/29/2021
|
Joanne Smith
Compass
| |
|
03/25/2021
|
1 Bed
|
1 Bath
|
1314 ft²
|
$294,900
1 Bed
1 Bath
1314 ft²
|
$300,000
+1.73%
05/14/2021
|
Christopher Byers
Coldwell Banker Realty - Newton
| |
|
12/30/2020
|
1 Bed
|
1 Bath
|
1170 ft²
|
$285,000
1 Bed
1 Bath
1170 ft²
|
$277,500
-2.63%
02/19/2021
|
Luis Tejada
Century 21 North East
| |
|
10/25/2019
|
1 Bed
|
1 Bath
|
717 ft²
|
$219,900
1 Bed
1 Bath
717 ft²
|
$214,600
-2.41%
12/05/2019
|
Shirley Cunico
Doherty Properties
| |
|
05/28/2019
|
1 Bed
|
1 Bath
|
1102 ft²
|
$260,000
1 Bed
1 Bath
1102 ft²
|
$260,000
07/31/2019
|
Karen Lee
Keller Williams Realty Success
| |
|
05/13/2019
|
1 Bed
|
1 Bath
|
839 ft²
|
$220,000
1 Bed
1 Bath
839 ft²
|
$230,000
+4.55%
08/08/2019
|
Mindy Dopler Nelson
Keller Williams Realty-Merrimack
| |
|
05/08/2019
|
1 Bed
|
1 Bath
|
653 ft²
|
$209,999
1 Bed
1 Bath
653 ft²
|
$205,000
-2.38%
07/16/2019
|
Liz Cardoso
Bettencourt Real Estate
| |
|
04/23/2019
|
1 Bed
|
1 Bath
|
1416 ft²
|
$269,900
1 Bed
1 Bath
1416 ft²
|
$266,500
-1.26%
06/18/2019
|
Kelly Espinola
Keller Williams - Merrimack Valley
| |
|
08/06/2018
|
1 Bed
|
1 Bath
|
667 ft²
|
$189,000
1 Bed
1 Bath
667 ft²
|
$189,000
09/27/2018
|
Lowell Loft Group
Keller Williams Realty-Merrimack
| |
|
05/18/2018
|
1 Bed
|
1 Bath
|
1314 ft²
|
$258,800
1 Bed
1 Bath
1314 ft²
|
$255,000
-1.47%
08/02/2018
|
Stephanie Galloni
Redfin Corp.
| |
|
05/17/2018
|
1 Bed
|
1 Bath
|
857 ft²
|
$199,900
1 Bed
1 Bath
857 ft²
|
$200,500
+0.30%
06/22/2018
|
Marco and Sandra Bettencourt
Gibson Sotheby's International Realty
| |
|
04/24/2018
|
1 Bed
|
1 Bath
|
560 ft²
|
$171,900
1 Bed
1 Bath
560 ft²
|
$168,000
-2.27%
06/20/2018
|
Jayne Colombo
Coldwell Banker Residential Brokerage - Tewksbury
| |
|
03/29/2018
|
1 Bed
|
1 Bath
|
639 ft²
|
$180,000
1 Bed
1 Bath
639 ft²
|
$182,000
+1.11%
05/17/2018
|
Jayne Colombo
Coldwell Banker Residential Brokerage - Tewksbury
| |
|
03/20/2018
|
1 Bed
|
1 Bath
|
979 ft²
|
$220,000
1 Bed
1 Bath
979 ft²
|
$220,000
05/22/2018
|
Lowell Loft Group
Keller Williams Realty-Merrimack
| |
|
03/09/2018
|
Studio
|
1 Bath
|
740 ft²
|
$179,000
Studio
1 Bath
740 ft²
|
$179,000
04/27/2018
|
Sue Graves
StartPoint Realty
| |
|
03/05/2018
|
1 Bed
|
1 Bath
|
716 ft²
|
$179,900
1 Bed
1 Bath
716 ft²
|
$179,900
06/04/2018
|
Siborak Ponn
LAER Realty Partners/Chelmsford
| |
|
02/21/2018
|
1 Bed
|
1 Bath
|
553 ft²
|
$164,900
1 Bed
1 Bath
553 ft²
|
$166,000
+0.67%
03/29/2018
|
Lowell Loft Group
Keller Williams Realty-Merrimack
| |
|
12/28/2017
|
1 Bed
|
1 Bath
|
1170 ft²
|
$239,900
1 Bed
1 Bath
1170 ft²
|
$237,000
-1.21%
02/15/2018
|
Liz Cardoso
Bettencourt Real Estate
| |
|
11/10/2017
|
1 Bed
|
1 Bath
|
1218 ft²
|
$235,000
1 Bed
1 Bath
1218 ft²
|
$229,000
-2.55%
03/09/2018
|
James Serino
LAER Realty Partners
| |
|
08/12/2017
|
1 Bed
|
1 Bath
|
648 ft²
|
$179,900
1 Bed
1 Bath
648 ft²
|
$165,000
-8.28%
01/22/2018
|
Benjamin Jensen Wheat
Doherty Properties
| |
|
07/25/2017
|
1 Bed
|
1 Bath
|
899 ft²
|
$199,900
1 Bed
1 Bath
899 ft²
|
$193,000
-3.45%
10/19/2017
|
Ed Bisson
RE/MAX Prestige
| |
|
07/21/2017
|
1 Bed
|
1 Bath
|
1239 ft²
|
$239,900
1 Bed
1 Bath
1239 ft²
|
$234,900
-2.08%
03/29/2018
|
Barbara Faria
ERA Key Realty Services
| |
|
03/30/2017
|
1 Bed
|
1 Bath
|
1280 ft²
|
$288,800
1 Bed
1 Bath
1280 ft²
|
$290,000
+0.42%
06/20/2017
|
Barbara Faria
ERA Key Realty Services
| |
|
07/19/2016
|
1 Bed
|
1 Bath
|
712 ft²
|
$165,000
1 Bed
1 Bath
712 ft²
|
$165,000
09/16/2016
|
Lowell Loft Group
Keller Williams Realty-Merrimack
| |
|
07/13/2016
|
1 Bed
|
1 Bath
|
639 ft²
|
$139,900
1 Bed
1 Bath
639 ft²
|
$141,000
+0.79%
07/27/2016
|
Al Beaudoin
Cameron Prestige, LLC
| |
|
07/06/2016
|
1 Bed
|
1 Bath
|
1244 ft²
|
$219,000
1 Bed
1 Bath
1244 ft²
|
$215,000
-1.83%
08/23/2016
|
Emily Makrez
Doherty Properties
| |
|
02/11/2016
|
1 Bed
|
1 Bath
|
1160 ft²
|
$199,900
1 Bed
1 Bath
1160 ft²
|
$192,500
-3.70%
04/08/2016
|
Liz Cardoso
Bettencourt Real Estate
| |
|
01/14/2016
|
1 Bed
|
1 Bath
|
1269 ft²
|
$219,000
1 Bed
1 Bath
1269 ft²
|
$210,000
-4.11%
04/29/2016
|
Debi Malone
LAER Realty Partners
| |
|
09/16/2015
|
Studio
|
1 Bath
|
1188 ft²
|
$189,900
Studio
1 Bath
1188 ft²
|
$180,000
-5.21%
12/21/2015
|
Susan Sells Team
Keller Williams Realty
| |
|
04/08/2015
|
1 Bed
|
1 Bath
|
639 ft²
|
$139,000
1 Bed
1 Bath
639 ft²
|
$138,000
-0.72%
06/05/2015
|
Christian Doherty
Doherty Properties
| |
|
12/04/2014
|
1 Bed
|
1 Bath
|
717 ft²
|
$139,900
1 Bed
1 Bath
717 ft²
|
$132,000
-5.65%
05/15/2015
|
Shirley Cunico
Doherty Properties
| |
|
09/11/2014
|
1 Bed
|
1 Bath
|
729 ft²
|
$124,000
1 Bed
1 Bath
729 ft²
|
$115,000
-7.26%
12/02/2014
|
Mark Beliveau
Lamacchia Realty, Inc.
| |
|
05/24/2014
|
1 Bed
|
1 Bath
|
667 ft²
|
$139,900
1 Bed
1 Bath
667 ft²
|
$134,000
-4.22%
08/29/2014
|
Brendan M. Loughran Jr.
Prudential Loughran & Associates Real Estate Inc.
| |
|
03/24/2014
|
1 Bed
|
1 Bath
|
857 ft²
|
$169,900
1 Bed
1 Bath
857 ft²
|
$157,000
-7.59%
05/06/2014
|
Annemarie LaTulip
eXp Realty
| |
|
03/21/2014
|
1 Bed
|
1 Bath
|
1259 ft²
|
$199,000
1 Bed
1 Bath
1259 ft²
|
$169,900
-14.62%
09/05/2014
|
Lisa Johnson Sevajian
Compass
| |
|
06/18/2013
|
1 Bed
|
1 Bath
|
1257 ft²
|
$189,000
1 Bed
1 Bath
1257 ft²
|
$174,000
-7.94%
10/25/2013
|
John Callahan
Kinlin Grover Real Estate
| |
|
04/16/2013
|
2 Bed
|
1 Bath
|
1235 ft²
|
$189,000
2 Bed
1 Bath
1235 ft²
|
$177,000
-6.35%
07/09/2013
|
John Callahan
Kinlin Grover Real Estate
| |
|
08/03/2012
|
1 Bed
|
1 Bath
|
1102 ft²
|
$129,900
1 Bed
1 Bath
1102 ft²
|
$116,000
-10.70%
11/19/2012
|
John Carver
Berkshire Hathaway HomeServices Verani Realty Bradford
| |
|
08/02/2012
|
1 Bed
|
1 Bath
|
961 ft²
|
$147,500
1 Bed
1 Bath
961 ft²
|
$145,000
-1.69%
02/27/2013
|
John Callahan
Kinlin Grover Real Estate
| |
|
03/20/2012
|
1 Bed
|
1 Bath
|
740 ft²
|
$99,900
1 Bed
1 Bath
740 ft²
|
$100,000
+0.10%
08/10/2012
|
Mary Koontz-Daher
Weichert Realtors, Daher Companies
| |
|
02/06/2012
|
1 Bed
|
1 Bath
|
1077 ft²
|
$139,900
1 Bed
1 Bath
1077 ft²
|
$135,000
-3.50%
06/12/2012
|
Diane Mahalati
Carlson GMAC Real Estate
| |
|
11/14/2011
|
1 Bed
|
1 Bath
|
899 ft²
|
$159,000
1 Bed
1 Bath
899 ft²
|
$148,000
-6.92%
08/28/2012
|
Annemarie LaTulip
eXp Realty
| |
|
08/19/2011
|
1 Bed
|
1 Bath
|
1013 ft²
|
$117,900
1 Bed
1 Bath
1013 ft²
|
$122,900
+4.24%
10/21/2011
|
Paul Bator
Paul Bator
| |
|
06/22/2011
|
1 Bed
|
1 Bath
|
1170 ft²
|
$165,000
1 Bed
1 Bath
1170 ft²
|
$165,000
12/23/2011
|
Steve Bardsley
Coldwell Banker Realty - Chelmsford
| |
|
11/16/2010
|
1 Bed
|
1 Bath
|
888 ft²
|
$100,000
1 Bed
1 Bath
888 ft²
|
$100,000
12/24/2010
|
Joseph Sgarano
DCU Realty - Franklin
| |
|
05/12/2010
|
1 Bed
|
1 Bath
|
1013 ft²
|
$123,405
1 Bed
1 Bath
1013 ft²
|
-
-
|
Seth Campbell Realty Group
Keller Williams Realty Westborough
| |
|
08/26/2010
|
1 Bed
|
1 Bath
|
1160 ft²
|
$179,000
1 Bed
1 Bath
1160 ft²
|
$169,000
-5.59%
04/28/2011
|
John Callahan
Lowell Lofts, Inc.
| |
|
03/08/2010
|
1 Bed
|
1 Bath
|
1175 ft²
|
$165,000
1 Bed
1 Bath
1175 ft²
|
$161,000
-2.42%
05/28/2010
|
Steven Hayes
Lowell Lofts, Inc.
| |
|
01/19/2010
|
1 Bed
|
1 Bath
|
1225 ft²
|
$160,000
1 Bed
1 Bath
1225 ft²
|
$169,500
+5.94%
06/23/2010
|
Cheryl Maggio
LAER Realty Partners
| |
|
01/12/2010
|
1 Bed
|
1 Bath
|
956 ft²
|
$119,900
1 Bed
1 Bath
956 ft²
|
$124,000
+3.42%
06/25/2010
|
Stephen Matthews
| |
|
06/20/2009
|
1 Bed
|
1 Bath
|
1199 ft²
|
$210,000
1 Bed
1 Bath
1199 ft²
|
$190,000
-9.52%
10/15/2009
|
John Callahan
Kinlin Grover Real Estate
| |
|
10/26/2008
|
Studio
|
1 Bath
|
716 ft²
|
$139,000
Studio
1 Bath
716 ft²
|
$142,000
+2.16%
10/30/2009
|
Jeanette Tighe
EXIT Premier Real Estate
| |
|
09/02/2008
|
1 Bed
|
1 Bath
|
1257 ft²
|
$175,000
1 Bed
1 Bath
1257 ft²
|
$170,500
-2.57%
12/30/2008
|
John Callahan
Kinlin Grover Real Estate
| |
|
08/28/2008
|
1 Bed
|
1 Bath
|
1158 ft²
|
$219,500
1 Bed
1 Bath
1158 ft²
|
-
-
|
Elizabeth Silva
RE/MAX Real Estate Group
| |
|
06/30/2008
|
1 Bed
|
1 Bath
|
639 ft²
|
$119,900
1 Bed
1 Bath
639 ft²
|
$117,800
-1.75%
12/26/2008
|
Mary Koontz-Daher
Weichert Realtors, Daher Companies
| |
|
03/24/2008
|
Studio
|
1 Bath
|
857 ft²
|
$185,000
Studio
1 Bath
857 ft²
|
$180,000
-2.70%
07/17/2008
|
Y. Alexander Fox
Iggyshouse Realty, Inc.
| |
|
09/10/2007
|
1 Bed
|
1 Bath
|
1199 ft²
|
$207,000
1 Bed
1 Bath
1199 ft²
|
$202,000
-2.42%
06/03/2008
|
John Callahan
Kinlin Grover Real Estate
| |
|
07/18/2007
|
Studio
|
1 Bath
|
972 ft²
|
$209,725
Studio
1 Bath
972 ft²
|
$208,000
-0.82%
10/23/2007
|
The New Home Collective Group
Boston Connect Real Estate
| |
|
07/11/2007
|
Studio
|
1 Bath
|
1271 ft²
|
$236,297
Studio
1 Bath
1271 ft²
|
$235,000
-0.55%
10/11/2007
|
Debi Malone
LAER Realty Partners/Chelmsford
| |
|
01/27/2007
|
1 Bed
|
1 Bath
|
740 ft²
|
$169,000
1 Bed
1 Bath
740 ft²
|
$169,000
07/31/2007
|
John Callahan
Kinlin Grover Real Estate
| |
|
06/27/2006
|
1 Bed
|
1 Bath
|
1214 ft²
|
$229,000
1 Bed
1 Bath
1214 ft²
|
$212,500
-7.21%
09/28/2006
|
John Callahan
Kinlin Grover Real Estate
| |
|
06/26/2006
|
Studio
|
1 Bath
|
714 ft²
|
$139,900
Studio
1 Bath
714 ft²
|
$130,000
-7.08%
02/09/2007
|
Christina M. Lazrak
RE/MAX Prestige
| |
|
04/17/2006
|
1 Bed
|
1 Bath
|
667 ft²
|
$170,000
1 Bed
1 Bath
667 ft²
|
$155,000
-8.82%
07/31/2007
|
John Callahan
Kinlin Grover Real Estate
| |
|
03/30/2006
|
Studio
|
1 Bath
|
887 ft²
|
$209,900
Studio
1 Bath
887 ft²
|
$205,000
-2.33%
07/12/2006
|
Christina M. Lazrak
RE/MAX Prestige
| |
|
03/21/2006
|
1 Bed
|
1 Bath
|
544 ft²
|
$139,900
1 Bed
1 Bath
544 ft²
|
$138,900
-0.71%
04/28/2006
|
John Callahan
Kinlin Grover Real Estate
| |
|
03/04/2006
|
Studio
|
1 Bath
|
660 ft²
|
$153,000
Studio
1 Bath
660 ft²
|
$153,000
04/26/2006
|
Kodi Gagnon
Peabody Properties, Inc.
| |
|
01/15/2006
|
Studio
|
1 Bath
|
553 ft²
|
$169,900
Studio
1 Bath
553 ft²
|
$165,000
-2.88%
02/28/2006
|
Kodi Gagnon
Peabody Properties, Inc.
| |
|
01/15/2006
|
Studio
|
1 Bath
|
553 ft²
|
$165,000
Studio
1 Bath
553 ft²
|
$157,000
-4.85%
04/28/2006
|
Kodi Gagnon
Peabody Properties, Inc.
| |
|
10/13/2005
|
Studio
|
1 Bath
|
658 ft²
|
$163,000
Studio
1 Bath
658 ft²
|
$163,000
03/08/2006
|
Kodi Gagnon
Peabody Properties, Inc.
|
Building Info
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017