Investment Analysis — 100 Rosemary Way #214

Needham, MA 02494 — Needham Heights

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02494 carries an estimated $3,040/mo in gross rent — about a 2.45% cap rate and $12,870/yr in estimated NOI at the $525,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

936

Style

Condominium

Built

1986

FIRST OPEN HOUSES SATURDAY OCT. 3rd AND SUNDAY OCT. 4th FROM 11:00 - 1:00...........showings can be accommodated on short notice. This 2-bed, 2-full bath residence single-level home showcases a spacious primary suite with his/her closets [with mirrored doors] & en-suite bath, a second full bath, in-unit laundry, & an open-concept living/dining area with a slider leading to a private balcony overlooking a serene wooded setting—ideal for outdoor dining & quiet relaxation. The renovated kitchen is accented with stainless steel appliances, cherry cabinets and granite countertops. Additional features include two deeded parking spaces (#215 & #357) & a private storage locker (#501 in storage room #3). Rosemary Ridge offers a full suite of resort-style amenities, including pro management, concierge, elevators, seasonal pool & spa, sauna, fitness center, clubroom with a full kitchen, library, & game room. Ideally situated in a tranquil setting near Houses of Worship, Trader Joe’s, Sudbury Farms, Starbucks, CVS, Needham Library, Rosemary Pool Complex, commuter rail, premier dining, shopping, schools, & major highways. There is an Offer deadline of 6 pm on October 12th after which the estate attorney will review.

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 MLS and other third-party data may be inaccurate or out of date.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