Investment Analysis — 22 Brookside Rd

Rockland, MA 02370

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02370 carries an estimated $3,080/mo in gross rent — about a 3.48% cap rate and $21,908/yr in estimated NOI at the $629,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,440

Style

Single Family

Built

1962

Thoughtfully reimagined from the inside out, this Ranch blends clean design, quality finishes, and modern comfort in a warm and inviting setting. The main level features new engineered hardwood flooring, fresh Benjamin Moore paint, recessed LED lighting, and carefully selected finishes that create a harmonious feel from room to room.The newly renovated kitchen is both stylish and functional, featuring all-wood shaker cabinetry with soft-close doors and pull-out drawers, quartz countertops, GE stainless steel appliances, and new plumbing and lighting. The bathroom has been tastefully refreshed with a clean, new polished design. The new high-efficiency furnace and central air conditioning provide comfort in every season. A partially finished basement adds a versatile bonus room with new flooring and lighting. Outside, a new composite deck provides an inviting space to relax and entertain, complemented by a custom interlocking paver walkway, refreshed landscaping, hydroseeded lawn, and new exterior lighting. Every space reflects the care that went into the renovation, creating a cohesive home that feels comfortable, welcoming, and ready to enjoy.

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: 720 sq ft (the lesser of 900 sq ft or half the 1,440 sq ft principal dwelling). Lot size: 12,590 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.