Investment Analysis — 28 W Prescott St

Westford, MA 01886

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01886 carries an estimated $4,140/mo in gross rent — about a 897.78% cap rate and $37,707/yr in estimated NOI at the $4,200 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,434

Style

Single Family

Built

1900

Lease-to-own opportunity in Westford. 3-bedroom, 1-bathroom farmhouse with approximately 1,434 SF of living area on a 0.19-acre lot. Monthly payment is $4,200, with $400 of each monthly payment credited toward the eventual purchase if the tenant exercises the option and closes. Starting purchase price is $600,000 through September 2027, with the purchase price increasing 5% annually. Deposit requirement of $5,000-$20,000. Lease-to-own terms to be finalized by attorney.Located in highly desirable Westford, this fully renovated home offers the appeal of a well-regarded school system along with a wonderful mix of small-town charm, outdoor recreation, and everyday convenience. Enjoy nearby parks, conservation areas, ponds and trails, while shopping, dining, and major commuter routes are just a short drive away.

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: 717 sq ft (the lesser of 900 sq ft or half the 1,434 sq ft principal dwelling). Lot size: 8,320 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.