$150,000
●
Condo -
Off Market
77 F Nicholas Rd. #F77
Framingham, MA 01701
2 Beds
1 Bath
759 Ft²
$323,891
RealtyHop Estimate
117.52%
Since Feb 1, 2003
MA-Boston
Primary Model
About This Property
MILL FALLS SECOND FLOOR UNIT IN NORTH SIDE COMPLEX.TWO BEDRM
FRESHLY PAINTED AND CLEAND . READY TO MOVE IN. CONV TO SHOPP,
LIBRY,LOCAL BUS. TENNIS AND IN-GRD POOL.
Unit Size
759 Ft²
Days on Market
-
Land Size
-
Price per sqft
$196
Property Type
Condo
Property Taxes
-
HOA Dues
$207
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: 4 years ago (MLSPIN #30670280)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jul 29, 2004 | Sold | ||
| Sold | |||
| May 20, 2004 | Listed | $180,000 | |
| Listed | |||
 | |||
|
THIS UNIT OFFER BEAUTIFUL VIEW. GRANITE FLOOR IN THE KITCHEN,DINNING ROOM AND LIVING ROOM. NEWER PAINT. WON'T LAST!
| |||
| Jan 31, 2003 | Sold | ||
| Sold | |||
| Nov 22, 2002 | Listed by Coldwell Banker Realty - Natick | $148,900 | |
| Listed by Coldwell Banker Realty - Natick | |||
Property Highlights
Air Conditioning
Interior Details
Level: Second
Level: Second
Features: Flooring - Wall to Wall Carpet
Features: Flooring - Wall to Wall Carpet
Level: Second
Features: Flooring - Wall to Wall Carpet
Level: Second
Level: Second
Features: Flooring - Wall to Wall Carpet
Level: Second
Features: No
Full Bathrooms: 1
Appliances: Range, Dishwasher, Disposal, Refrigerator, Utility Connections for Electric Range, Utility Connections for Electric Oven
Flooring Type: Carpet
Rooms: 5
Basement: N
Exterior Details
Entry Level: 2
Year Built Source: Public Records
Year Built Details: Actual
PropertySubType: Condominium
Building Name: Mill Falls
Structure Type: Garden
Stories (Total): 1
Building Area Units: Square Feet
Lead Paint: Unknown
Pool Features: Above Ground
Lot Size Units: Acres
Zoning: CONDO
Parcel Number: 507556
Water Source: Public, City/Town Water
Financial Details
Tax Map Number: 0790
Tax Assessed Value: $56,400
Utilities Details
Utilities: for Electric Range, for Electric Oven
Cooling Type: Window Unit(s)
Heating Type: Electric Baseboard
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Maintenance Structure, Maintenance Grounds
HOA/Condo/Coop Amenities: Hot Water, Pool, Laundry, Tennis Court(s)
HOA Fee: $207
Community Features: Public Transportation, Shopping, Pool, Tennis Court(s), Laundromat
Complex is Completed
Management: Professional - Off Site
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