Investment Analysis — 146 Georgetown Rd

Boxford, MA 01921

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 01921 carries an estimated $3,390/mo in gross rent — about a 0.33% cap rate and $11,430/yr in estimated NOI at the $3,500,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

4.5

SqFt

7,072

Style

Single Family

Built

2022

Attention developers and investors!!! Rare opportunity to acquire a nearly completed luxury waterfront estate on approximately 3 acres along Stevens Pond in Boxford. Motivated seller. Majority of the work is complete, this striking modern residence was designed to offer over 7,000 sq. ft. of living space with expansive water views, private pond access, and exceptional indoor/outdoor living. Planned features include 5 bedrooms, 4.5 bathrooms, multiple entertaining areas, home office, fitness space, oversized garage, and extensive outdoor amenities. Showcasing bold contemporary design and modern architecture, this offering presents a unique opportunity for a builder, developer, investor, or end user to complete a landmark waterfront property in one of Boxford's most desirable locations. Property is being sold in its current "as-is" condition. Buyers and buyers' agents to perform their own due diligence regarding completion costs and future use. Shown by appointment only.

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 7,072 sq ft principal dwelling). Lot size: 137,650 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.