Investment Analysis — 258 Pelham Hill Rd

Shutesbury, MA 01072

Based on HUD Small Area Fair Market Rent for Franklin County, MA, a 4-bedroom in 01072 carries an estimated $3,380/mo in gross rent — about a 4.34% cap rate and $26,039/yr in estimated NOI at the $599,999 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,128

Style

Single Family

Built

1960

Welcome to 258 Pelham Hill Rd, where fresh updates, generous outdoor space, and a peaceful wooded setting come together on approximately 2 acres in Shutesbury. This move-in-ready 4-bedroom home has been extensively renovated while maintaining the character and charm of its Gambrel-style design.Inside, the bright and inviting living area features new vinyl flooring, fresh paint, updated lighting, and plenty of natural light. The renovated kitchen offers new cabinetry, countertops, stainless steel appliances, recessed lighting, and an adjoining dining area perfect for everyday meals or entertaining. Updated bathrooms continue the clean, modern feel throughout the home.The improvements extend well beyond cosmetics, with a new roof, new furnace, new 200-amp electrical panel, updated electrical in the kitchen, dining area and bathrooms, updated plumbing, new well tank, and a newly paved driveway.Outside, enjoy a spacious backyard surrounded by mature woods, offering privacy and plenty of room to enjoy the property. A large detached garage provides excellent parking, ADU, workshop, or storage possibilities, while an additional outbuilding adds even more useful space.With four bedrooms, extensive updates, multiple outbuildings, and approximately 2 acres to enjoy, this Shutesbury property offers the space and setting of country living while remaining within convenient reach of Amherst and the Five College area.

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 2,128 sq ft principal dwelling). Lot size: 87,120 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.