www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
28824004
28824010

77 Wall St, Waterbury, CT 06705

AF
CT REB.0793328 CT, CT REB.0793328
OXFORD REALTY
Listed by OXFORD REALTY
$380,000
193 days on market
Updated 21 days ago

12+% ROI Opportunity in Waterbury's W.O.W Neighborhood

Details
Property Type Multifamily
Sub Type Apartment Building
Square Footage 3,344
Units 3
Cap Rate 9.33%
NOI $35,462
Occupancy 83%
Pro-Forma Cap Rate 9.33%
Pro-Forma NOI $35,462
Price per SqFt $114
Class C
Year Built 1912
Year Renovated 2025
Buildings 1
Stories 3
Acreage 0.120
Zoning RM
Parking Spaces 0 spaces
Investment Type Owner/User

9% CAP Opportunity in Waterbury's W.O.W Neighborhood

Marketing description

Amazing opportunity in Waterbury's Downtown Neighborhood - with 12+% ROI at full occupancy, ideal for owner-occupants or investors! The property features two 3 bedroom, 1 bath units and one 2 bed, 1 bath unit, each offering large living room/dining rooms, eat-in kitchens, and generously sized bedrooms. The third-floor unit has been remodeled and is ready for immediate move-in, while the other two units are leased for steady rental income. The utilities are separate with tenant-paid with all electric heat and hot water + separate panels. There is limited parking, ON-street only. Conveniently located with easy access to the Hospital, downtown, major highways, public transportation, and local amenities. A turn-key and low-maintenance, income-generating property you don't want to miss!

Investment highlights

  • Amazing opportunity in Waterbury's W.O.W neighborhood

  • 12+% ROI at full occupancy

  • Utilities are separate with tenant-paid

  • On-Street Parking = Low Maintenance

Listing Contacts

AF
CT REB.0793328 CT, CT REB.0793328
OXFORD REALTY
Listed by OXFORD REALTY

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$35,462.00
$2,955.17/mo

Valuation Metrics

0
DSCR
9.33%
Cap Rate
9.33%
ROI

Map

Zoning

Intelligence Badge
RM ResidentialMulti FamilyModerate Density Residential District
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 73 uses
View all 73 uses
Last updated Apr 15, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Amanda Faroni-Sheehan
License
REB.0793328 CT
Brokerage
Oxford Realty
Brokerage Phone
2033144219
Title
Managing Broker
Brokerage Address
151 New Park Avenue
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591