Investment Analysis — 131 Beacon Hill Rd

West Springfield, MA 01089

Based on HUD Small Area Fair Market Rent for Springfield, MA MSA, a 4-bedroom in 01089 carries an estimated $2,070/mo in gross rent — about a 2.47% cap rate and $12,823/yr in estimated NOI at the $519,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,200

Style

Single Family

Built

1980

Welcome home to this larger-than-it-looks raised ranch. The main level features living room with picture windows, hardwood floors and a cozy gas fireplace; large eat-in kitchen with great cabinet space & pantry, plus a dining room addition off the back. All four bedrooms are located on the main level. The spacious primary suite features a walk-in closet, pull down attic access and a remodeled full bathroom with shower/tub combo. Three additional bedrooms and a second full bathroom round out the main level. Downstairs you'll find a family room with bar, great for entertaining, plus a bonus room, a half bathroom with laundry, access to the three season room with hot tub, plus a two-car garage. Showings start Tuesday 10/6!

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 2,200 sq ft principal dwelling). Lot size: 16,910 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 MLS and other third-party data may be inaccurate or out of date.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.