104 Dahlia Drive #104 Wayland — Photo 1 of 22
$1,050,000
Investment Analysis — 104 Dahlia Drive #104
Wayland, MA 01778
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01778 carries an estimated $2,990/mo in gross rent — about a 0.18% cap rate and $1,933/yr in estimated NOI at the $1,050,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
3
SqFt
2,580
Style
Condominium
Built
1998
THE MEADOWS: THE Meadows is a lovely, high desirable condo community in convenient South Wayland. The Preston floor plan features a roomy kitchen, open living-dining room, primary bedroom ensuite, laundry room, and guest bath on the first floor. The spacious upper floor features a second bedroom, large bonus room with a walk in closet, charming loft space and full bath. Lower level is walkout and has numerous rooms that offer great flexibility. (office, game room, library) This unit is bright and sunny and offers an easy lifestyle in a well kept, lovely community.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstVaulted Ceiling(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Window(s) - Stained Glass, Deck - Exterior, Exterior Access
Dining Room
Lvl FirstFlooring - Hardwood, Deck - Exterior, Exterior Access, Slider
Kitchen
Lvl FirstSkylight
Office
Lvl BasementFamily Room
Lvl SecondPrimary Bedroom
Lvl FirstBathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondListing Agent: Leeann Yolin
Listing Office: Coldwell Banker Realty - Weston
MLS® Number: 73584084
