Back to Search
Active
96 Days on market
18 Rosegate Rd Needham — Photo 1 of 41

18 Rosegate Rd Needham — Photo 1 of 41

Recent Drop: $76,000

$1,575,000
$1,499,000

$1,499,000

Investment Analysis — 18 Rosegate Rd

Needham, MA 02494 — Needham Heights

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a 1.61% cap rate and $24,180/yr in estimated NOI at the $1,499,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

2.5

SqFt

2,915

Style

Single Family

Built

2005

Set on a private way in Needham Heights, this beautifully updated and thoughtfully designed 2005 Colonial offers the kind of space and versatility that adapts beautifully to everyday life. The first floor brings together a fireplaced living room, generous family room, bright eat-in kitchen with excellent storage, and a formal dining room that can easily flex as a first-floor bedroom, office or lounge. Upstairs, the primary suite features a walk-in closet and private bath, joined by two additional bedrooms and a dedicated office. A finished walk-up third floor adds a fourth bedroom and bonus room, with plumbing and electrical already in place for a future bath. Recent improvements include refinished hardwood floors on the main level, new hardwood upstairs, and new granite in the kitchen and baths. Basement has high ceilings and is waiting for your customizations. Outdoors, the flat fenced yard and patio create an easy extension of the living space. With shops, dining, schools, commuter rail and Route 95/128 all close by, this home combines comfort, function and convenience in one of Needham Heights’ most accessible locations.

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 2,915 sq ft principal dwelling). Lot size: 4,792 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.

Immersive Experience

Property Details

Financials

Original Price$1,550,000
Annual Taxes$12,574

Parking

Garage0
Off-Street4

Interior Specifications

Total Rooms7
Fireplaces1
FlooringTile, Carpet, Hardwood, Flooring - Hardwood
BasementFull, Interior Entry, Bulkhead, Concrete, Unfinished

Climate & Utilities

HeatingForced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
ZoningSRB

Property & Lot

Acres0.11
SqFt Lot4,792
Lot FeaturesCorner Lot, Level

Amenities & Appliances

Gas Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Park • Highway Access • Public School • T-Station

Geography

Floorplan Breakdown

Structural Layout

Third
Bedroom 4
Second
OfficePrimary BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Family RoomBathroom 1
Main,First
Living RoomDining RoomKitchen
Living Room
Lvl Main,First

Flooring - Hardwood, Lighting - Overhead

Dining Room
Lvl Main,First

Flooring - Hardwood, Lighting - Overhead

Kitchen
Lvl Main,First

Flooring - Stone/Ceramic Tile, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Exterior Access, Recessed Lighting, Remodeled, Stainless Steel Appliances, Gas Stove, Lighting - Pendant, Lighting - Overhead, Closet - Double

Office
Lvl Second

Flooring - Hardwood, Lighting - Overhead

Family Room
Lvl First

Flooring - Hardwood, Lighting - Overhead

Primary Bedroom
Lvl Second

Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Lighting - Overhead

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Closet, Flooring - Hardwood, Lighting - Overhead

Bedroom 4
Lvl Third

Closet, Flooring - Wall to Wall Carpet, Lighting - Overhead

Bathroom 1
Lvl First

Bathroom - Half

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Dryer Hookup - Electric, Remodeled, Washer Hookup

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - With Tub & Shower, Remodeled

Property History

Price Drop
$1,499,000

Was $1,575,000

Sep 13, 2026

MLS® 73544068

Price Increase
$1,575,000

Was $1,550,000

Sep 4, 2026

MLS® 73544068

Listed
$1,550,000

Jul 1, 2026

MLS® 73544068

Listing Provided By

Listing Agent: Michalann Cosme

Listing Office: Citylight Realty

MLS® Number: 73544068