117 Dayton St Danvers — Photo 1 of 26
$1,099,999
Investment Analysis — 117 Dayton St
Danvers, MA 01923
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01923 carries an estimated $3,230/mo in gross rent — about a 1.78% cap rate and $19,595/yr in estimated NOI at the $1,099,999 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
3,928
Style
Single Family
Built
1993
This meticulously maintained 3-bedroom, 3-bath home offers resort-style living inside and out. The open-concept interior is filled with natural light, soaring cathedral ceilings, and skylights. The spacious primary suite features two walk-in closets and a luxurious spa bath with Jacuzzi and walk-in shower. A lower-level spa retreat includes a wood sauna and approximately 1,000 sq. ft. of versatile bonus space—perfect for extended family! Outside you will find professionally landscaped grounds, multiple entertaining areas, stunning hardscaping, and a private in-ground pool creating your own secluded oasis. Recent updates include a remodeled kitchen, fresh paint, new driveway, and refreshed landscaping/hardscaping. Everything you need to relax, entertain, and enjoy life is right here.
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 3,928 sq ft principal dwelling). Lot size: 1 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 MLS and other third-party data may be inaccurate or out of date.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
Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Vacuum System
Neighborhood
Public Transportation • Shopping • Pool • Park • Medical Facility • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl MainSkylight, Cathedral Ceiling(s), Ceiling Fan(s), Flooring - Hardwood, Open Floorplan, Recessed Lighting
Dining Room
Lvl nullSkylight, Cathedral Ceiling(s), Flooring - Hardwood, French Doors, Deck - Exterior, Open Floorplan, Recessed Lighting
Kitchen
Lvl nullFlooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Deck - Exterior, Open Floorplan, Recessed Lighting, Remodeled, Stainless Steel Appliances
Primary Bedroom
Lvl nullBathroom - Half, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl nullBathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Double Vanity, Remodeled
Bathroom 2
Lvl nullBathroom - Full, Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl BasementBathroom - With Shower Stall, Steam / Sauna
Listing Agent: Rachel Gallant
Listing Office: Century 21 North East
MLS® Number: 73581904
