Investment Analysis — 221 Northampton Rd

Amherst, MA 01002

Based on HUD Small Area Fair Market Rent for Amherst Town-Northampton, MA MSA, a 4-bedroom in 01002 carries an estimated $3,340/mo in gross rent — about a 5.14% cap rate and $23,112/yr in estimated NOI at the $449,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,158

Style

Single Family

Built

1900

OFFER highest and the best Deadline by 9/29 at 8PM! Attention Investors! Outstanding turn-key investment opportunity in Amherst listed at $449,900 with secured rental income through 2027! Current lease is until 5/31/2027 at $4,000/month. Landlord pays for lawn care, and water/sewer. Tenant is responsible for all other utilities and snow removal. This property boasts an exceptional, seamless rental history where outgoing tenants consistently assist in securing the next renters. Prime location offering unmatched convenience—close to UMass Amherst, local shops, restaurants, public transportation, and all essential amenities. Updated kitchen and bathrooms make this property hassle-free and fully ready for your portfolio. Don't miss out on this high-demand, steady income-generating asset!

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: 579 sq ft (the lesser of 900 sq ft or half the 1,158 sq ft principal dwelling). Lot size: 16,607 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 MLS and other third-party data may be inaccurate or out of date.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.

No longer available to tour