Investment Analysis — 1 Shore Drive

Harwich, MA 02645

Based on HUD Small Area Fair Market Rent for Barnstable Town, MA MSA, a 3-bedroom in 02645 carries an estimated $3,360/mo in gross rent — about a 2.62% cap rate and $24,876/yr in estimated NOI at the $949,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,490

Style

Single Family

Built

2025

NEW CONSTRUCTION AT A GREAT PRICE!This is a great lifestyle. Single floor living. Steps from a pond association with peek a boo views. Great for an outdoor enthusiast, surrounded by nature. This is the lifestyle people romanticize, all with modern luxury.The heart of the home is the eat-in kitchen, featuring a cooktop, dishwasher, and a granite island that invites culinary creativity. Recessed lighting highlights the space, making it perfect for both everyday meals and entertaining guests.Relax in the cozy library/den when you have had your fill from the kitchen and outdoor adventures. The main floor primary suite offers a private retreat with great comfort.The back deck connects to the back of the kitchen and offers beautiful elevation.With heat pumps, this full electric powered house offers central heating, air conditioning, and a washer/dryer set. Water filtration uses high tech ultra Violet. This is a hidden gem!

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 MLS and other third-party data may be inaccurate or out of date.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