Investment Analysis — 13 Calvin

Ayer, MA 01432

Based on HUD Small Area Fair Market Rent, a 4-bedroom in 01432 carries an estimated $4,050/mo in gross rent — about a 5.42% cap rate and $31,149/yr in estimated NOI at the $575,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

1,768

Style

Single Family

Built

1998

Welcome to this inviting 4-bedroom, 2.5-bath raised ranch, ideally situated in a lovely neighborhood with picturesque water views of Flanagan Pond. Recent updates include new laminate flooring, new carpeting, new recessed lighting, and a new ceiling fan in the main bedroom. The home also features comfortable living spaces and a welcoming fireplace, creating a warm and inviting atmosphere. For convenience in the winter, there is a heated driveway. Enjoy both convenience and tranquility—just minutes from the T station, downtown restaurants, shops, and everyday amenities, while still tucked away in a peaceful residential neighborhood. For golf lovers, it is about 10 minutes away from Shaker Hills, Redtail, and Groton Country Club.If your passion is music, you are a 5 minute drive to the Groton Music Center. The town beach is also close by, making it easy to enjoy swimming, relaxing by the water, and all that the area has to offer. With its desirable location, fresh updates, water views, and neighborhood setting, this home offers a wonderful opportunity to enjoy comfortable living close to everything.

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: 884 sq ft (the lesser of 900 sq ft or half the 1,768 sq ft principal dwelling). Lot size: 9,583 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.