$118,000
●
Condo -
Off Market
77 Nicholas Rd #A
Framingham, MA 01701
1 Bed
1 Bath
625 Ft²
$218,886
RealtyHop Estimate
82.56%
Since Feb 1, 2015
MA-Boston
Primary Model
About This Property
Great condo in prime location at Mills Falls! Corner unit
with private side entrance. Updated kitchen with beautiful
granite counter tops, new sink, faucet, back-splash and tile floor.
Freshly painted with new carpets, newer windows & plenty of
natural sunlight. Additional storage space included and deeded
parking.
Unit Size
625 Ft²
Days on Market
-
Land Size
-
Price per sqft
$192
Property Type
Condo
Property Taxes
$115
HOA Dues
$235
Year Built
1964
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.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 months ago (MLSPIN #71760969)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 9, 2015 | Sold | ||
| Sold | |||
| Oct 23, 2014 | Listed by Coldwell Banker Residential Brokerage - Shrewsbury | $119,900 | |
| Listed by Coldwell Banker Residential Brokerage - Shrewsbury | |||
Property Highlights
Parking Available
Air Conditioning
Parking Details
Parking Features: Off Street, Assigned
Interior Details
Full Bathrooms: 1
Appliances: Range, Oven, Dishwasher, Disposal, Microwave
Laundry Features: Common Area, In Building
Rooms: 3
Basement: N
Exterior Details
Has Property Attached
Square Footage: 625
Square Footage Source: $0
Year Built Source: Public Records
Year Built: 1964
Building Name: Mills Falls
Building Area Total: 625
Building Area Units: Square Feet
Pool is Private
Lot Size Units: Acres
Water Source: Public
Financial Details
Tax Assessed Value: $75,200
Tax Annual Amount: $1,375
Utilities Details
Cooling Type: Wall Unit(s)
Heating Type: Electric Baseboard
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Trash, Road Maintenance
HOA/Condo/Coop Amenities: Hot Water, Pool, Laundry, Storage
HOA Fee: $235
HOA Fee Frequency: Monthly
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 | Listed By |
|---|---|---|---|---|---|---|---|
|
05/22/2025
|
2 Bed
|
1 Bath
|
756 ft²
|
$324,000
2 Bed
1 Bath
756 ft²
|
$325,000
+0.31%
09/09/2025
|
Shannon McCullough
Sloane Realty Group
| |
|
03/06/2024
|
2 Bed
|
1 Bath
|
760 ft²
|
$299,900
2 Bed
1 Bath
760 ft²
|
$302,000
+0.70%
04/01/2024
|
Shell Yu
JT Fleming & Company
| |
|
07/12/2023
|
1 Bed
|
1 Bath
|
625 ft²
|
$199,900
1 Bed
1 Bath
625 ft²
|
$240,000
+20.06%
08/03/2023
|
Debbie Chase
Coldwell Banker Realty - Framingham
| |
|
05/03/2023
|
2 Bed
|
1 Bath
|
760 ft²
|
$215,000
2 Bed
1 Bath
760 ft²
|
$235,000
+9.30%
05/31/2023
|
Stacy DiPhillipo
Lamacchia Realty, Inc.
| |
|
03/28/2018
|
2 Bed
|
1 Bath
|
759 ft²
|
$169,900
2 Bed
1 Bath
759 ft²
|
$178,000
+4.77%
04/30/2018
|
Natalia Marchenkov
Touchstone Realty
| |
|
09/16/2017
|
2 Bed
|
1 Bath
|
759 ft²
|
$168,900
2 Bed
1 Bath
759 ft²
|
$170,000
+0.65%
11/10/2017
|
Emily Gan
Boston Value Realty
| |
|
10/23/2014
|
1 Bed
|
1 Bath
|
625 ft²
|
$119,900
1 Bed
1 Bath
625 ft²
|
$118,000
-1.58%
01/09/2015
|
Jackie Cohen
Berkshire Hathaway HomeServices Commonwealth Real Estate
| |
|
07/23/2014
|
2 Bed
|
2 Bath
|
759 ft²
|
$138,000
2 Bed
2 Bath
759 ft²
|
$136,000
-1.45%
09/26/2014
|
Mary Rose Wells
Realty Executives Boston West
| |
|
10/24/2012
|
2 Bed
|
1 Bath
|
761 ft²
|
$117,000
2 Bed
1 Bath
761 ft²
|
$116,500
-0.43%
01/04/2013
|
Michael DiPalma
Coldwell Banker Residential Brokerage - Framingham
| |
|
10/17/2012
|
2 Bed
|
1 Bath
|
757 ft²
|
$114,900
2 Bed
1 Bath
757 ft²
|
$105,000
-8.62%
01/07/2013
|
Bonnie Dicori
Fafard Real Estate
| |
|
04/17/2011
|
1 Bed
|
1 Bath
|
625 ft²
|
$92,000
1 Bed
1 Bath
625 ft²
|
$80,000
-13.04%
03/09/2012
|
Linda Cirrone
Dewolfe-Framingham
| |
|
03/06/2009
|
2 Bed
|
1 Bath
|
757 ft²
|
$94,900
2 Bed
1 Bath
757 ft²
|
$90,000
-5.16%
03/27/2009
|
Nicole Deluca
JDS Realty Group
| |
|
02/17/2009
|
2 Bed
|
2 Bath
|
760 ft²
|
$94,900
2 Bed
2 Bath
760 ft²
|
$90,000
-5.16%
06/30/2009
|
Robin Gove
Coldwell Banker Realty - Framingham
| |
|
12/07/2007
|
2 Bed
|
1 Bath
|
757 ft²
|
$109,000
2 Bed
1 Bath
757 ft²
|
$90,000
-17.43%
08/29/2008
|
Rodrigo Azevedo
Pablo Maia Realty
| |
|
06/20/2005
|
2 Bed
|
1 Bath
|
760 ft²
|
$205,000
2 Bed
1 Bath
760 ft²
|
$204,000
-0.49%
10/12/2005
|
Stephen Clements
Keller Williams - Westborough
| |
|
04/30/2005
|
2 Bed
|
1 Bath
|
758 ft²
|
$211,000
2 Bed
1 Bath
758 ft²
|
$211,000
06/14/2005
|
Lisa Zemack
Zemack Real Estate
| |
|
11/09/2004
|
2 Bed
|
1 Bath
|
757 ft²
|
$185,000
2 Bed
1 Bath
757 ft²
|
$180,000
-2.70%
12/16/2004
|
Alice Valle
Prudential Town and Country
| |
|
09/18/2004
|
2 Bed
|
1 Bath
|
758 ft²
|
$183,500
2 Bed
1 Bath
758 ft²
|
$185,558
+1.12%
11/10/2004
|
Lisa Zemack
Zemack Real Estate
| |
|
05/20/2004
|
2 Bed
|
1 Bath
|
759 ft²
|
$180,000
2 Bed
1 Bath
759 ft²
|
$175,000
-2.78%
07/29/2004
|
Arleuza Maia
Pablo Maia Realty
| |
|
02/21/2003
|
2 Bed
|
1 Bath
|
757 ft²
|
$145,000
2 Bed
1 Bath
757 ft²
|
$143,500
-1.03%
04/18/2003
|
Leonard DeLoia
ERA Key Realty Services - Distinctive Group
| |
|
12/08/2002
|
1 Bed
|
1 Bath
|
625 ft²
|
$119,900
1 Bed
1 Bath
625 ft²
|
$117,000
-2.42%
03/03/2003
|
Linda Cirrone
Dewolfe-Framingham
| |
|
11/22/2002
|
2 Bed
|
1 Bath
|
759 ft²
|
$148,900
2 Bed
1 Bath
759 ft²
|
$150,000
+0.74%
01/31/2003
|
Enas Zeid
Coldwell Banker Realty - Natick
| |
|
04/30/2002
|
2 Bed
|
1 Bath
|
757 ft²
|
$139,900
2 Bed
1 Bath
757 ft²
|
$139,900
11/17/2002
|
Robin Hayes
Universal Plus Realty
| |
|
04/12/2002
|
1 Bed
|
1 Bath
|
625 ft²
|
$96,900
1 Bed
1 Bath
625 ft²
|
$96,400
-0.52%
05/27/2002
|
Debby Law
REMAX Executive Realty
| |
|
04/06/2001
|
1 Bed
|
1 Bath
|
634 ft²
|
$76,900
1 Bed
1 Bath
634 ft²
|
$70,000
-8.97%
05/31/2001
|
Dennis Razis
RE/MAX Real Estate Center
| |
|
03/31/2000
|
2 Bed
|
1 Bath
|
758 ft²
|
$92,900
2 Bed
1 Bath
758 ft²
|
$90,000
-3.12%
05/22/2000
|
Kerry Young
Century 21 Westward Homes
| |
|
12/27/1999
|
1 Bed
|
1 Bath
|
642 ft²
|
$63,900
1 Bed
1 Bath
642 ft²
|
$62,000
-2.97%
02/23/2000
|
Anne Burr
Century 21 Cuddy
| |
|
06/09/1999
|
2 Bed
|
1 Bath
|
757 ft²
|
$73,900
2 Bed
1 Bath
757 ft²
|
$72,000
-2.57%
07/12/1999
|
Deborah Robinson
ERA Key Realty Services- Fram
| |
|
07/06/1998
|
2 Bed
|
1 Bath
|
-
|
$69,900
2 Bed
1 Bath
|
$64,000
-8.44%
12/28/1998
|
Amy Meller
MassHomeSales.com
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017