
107 Woodley Ave Boston — Photo 1 of 38
$949,000
Investment Analysis — 107 Woodley Ave
Boston, MA 02132 — West Roxbury
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02132 carries an estimated $3,450/mo in gross rent — about a 2.81% cap rate and $26,683/yr in estimated NOI at the $949,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
2,385
Style
Single Family
Built
1960
Fully renovated 3 bedroom / 2 bath Cape on a quiet West Roxbury private way — all-new systems, floors and finishes, nothing to do but move in. Brand-new kitchen with quartz counters and full-height quartz backsplash, maple cabinetry, under-cabinet lighting, and convection/air-fry appliances. Behind it, a sunlit skylit space opens to the backyard — ideal as a family or guest sitting area, reading nook, or office. Both full baths are fully tiled with built-in storage closets, recessed tile niches and Toto toilets prewired for washlet bidets — one with a deep steel soaking tub, the other with a wall-to-wall walk-in shower and glass door. New 4-inch white oak hardwood throughout with a premium protective finish. Brand-new windows — mostly triple-pane for energy efficiency — including a charming bay window and two large architectural windows that flood the home with light. Built for quiet: mineral wool soundproofing in all bath walls and from basement to first floor, acoustic rubber underlayment between the first and second floors, and 1¾-inch solid-core interior doors throughout. All-new major systems: Bosch 2-zone heat pump (central air conditioning and heat) with gas furnace backup, 80-gallon Wi-Fi heat pump water heater with leak detection, Wi-Fi Bosch HVAC controls, and a Leviton smart-ready electrical panel with whole-home surge protection, AFCI/GFCI on most circuits and EV-charger prewire. Dedicated 20-amp circuits in the rear and basement; gas and electric laundry hookups. The finished basement features two finished rooms for office, gym, media, playroom or recreation, a dedicated laundry room, plus a mechanical room with workshop/storage potential. Outside: CertainTeed roof (2022), granite front and rear stairs, Techo-Bloc patio and walkways, custom landscape lighting, updated powered shed, refreshed landscaping, newly paved driveway and parking for 3+ cars. Ring doorbell and cameras included. Close to Stony Brook Reservation; shops, dining and bus lines on Washington Street; Needham Line commuter rail 1.4 miles away.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,385 sq ft principal dwelling). Lot size: 5,836 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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
Amenities & Appliances
Electric Water Heater • Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dishwasher • Range Hood
Neighborhood
Public Transportation • Shopping • Park • Medical Facility • Laundromat • House of Worship
Geography
Listing Agent: Karina Demurchyan
Listing Office: Real Broker MA, LLC
MLS® Number: 73583548









