Investment Analysis — 2 Eden Rd

Wayland, MA 01778

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01778 carries an estimated $3,590/mo in gross rent — about a 2.14% cap rate and $18,586/yr in estimated NOI at the $869,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

2,046

Style

Single Family

Built

1950

OH CANCELLED. OFFER ACCEPTED WAYLAND gem in one of Wayland's most coveted neighborhoods, that is conveniently located on Wayland's South side on the Natick line. a 3 bedroom home with a newer addition of an enlarged garage with space above that is currently unfinished, roughly 400 sq ft, waiting for a new owner to make it their own. This home has been well maintained for over 35 years by the same owners and is ready for a new owner to make upgrades to their liking. The house sits on a wonderful fenced in lot, A full house generator included connected to gas in the street. Paperwork has been completed to change out the current septic tank for this 3 bedroom system. All engineering for the repair with permitting approved and ready to go.House is being sold "As Is". Septic repair estimate is attached in the clip board and the BOH has already approved the install for a 3 bedroom. If a buyer wants to pursue a 4 bedroom improvement, they would do that after closing.

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 2,046 sq ft principal dwelling). Lot size: 15,400 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.