99 Villa
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 |
|---|---|---|---|
| Jul 31, 2025 | Sold | ||
| Sold | |||
| Jun 23, 2025 | In contract | - | |
| In contract | |||
| Jun 18, 2025 | Listed | $1,300,000 | |
| Listed | |||
| |||
|
This stunning gut-renovated, luxury single family home is well-located on a quiet street in the Cedarwood neighborhood of Waltham, just minutes to Brandeis, Rt-95 and downtown Boston. You are greeted by an expansive first level with open living-dining-kitchen area with white oak floors. Entertain guests with a stunning chef's kitchen, quartz island, GE appliance package and floating shelves. A flexible office/guest bedroom, full bathroom and large back deck round out the 1st floor. On the upper level, you have 2 nicely sized bedrooms plus a primary bedroom with vaulted ceilings and oversized closet. The upper level also has 2 full baths, including a primary with soaking tub, double vanity, glass shower and serene views of the backyard. On the lower level, you have a spacious family room, half bath, oversized laundry room with W/D and walk-out access to your one car garage + driveway parking. 2-zone all-electric heating + cooling and EV charging port complete this incredible package!
| |||
| Jan 4, 2024 | Sold | ||
| Sold | |||
| Dec 16, 2023 | In contract | - | |
| In contract | |||
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017