Investment Analysis — 27 Walnut St

Ware, MA 01082

Based on rent reported on the MLS listing plus HUD Small Area Fair Market Rent for 1 vacant unit, a 3-unit multi-family in 01082 carries an estimated $3,790/mo in gross rent — about a 10.38% cap rate and $31,127/yr in estimated NOI at the $300,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,119

Style

3 Family - 3 Units Up/Down

Built

1890

Income-producing three-family property conveniently located near revitalized downtown Ware and Greenville Park! Unit 1 is currently vacant, offering an excellent opportunity for owner-occupancy or placement of a new tenant to generate additional rental income. The first and second-floor units each feature two bedrooms, while the third-floor unit offers one bedroom. Unit 2 has been occupied by a long-term tenant for approximately seven years, and Unit 3 has been occupied for over one year. Both existing tenants are month-to-month and will remain with the sale. Each unit has a separate electric meter, while the owner currently pays for heat and water/sewer. Appliances in all units will remain. The property has areas of peeling paint and will not qualify for FHA or USDA financing. Property is being sold entirely as-is. A solid opportunity for investors or owner-occupants looking to build equity and benefit from rental income in a convenient location close to shopping, dining, and recreation.

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 MLS and other third-party data may be inaccurate or out of date.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.