Investment Analysis — 319 West St

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 5.18% cap rate and $23,832/yr in estimated NOI at the $459,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,352

Style

Single Family

Built

1959

Prime investment opportunity in Amherst listed at $459,900! Ideally located just 5 minutes from UMass Amherst, close to Downtown Amherst, and within easy reach of all major Hadley shopping centers. Features a bus stop right in front of the house for ultimate convenience.This turn-key home features spacious, well-proportioned bedrooms with a functional layout:2nd Floor: 2 generous bedrooms and 1 full bath and Main Floor: 2 generous bedrooms and 1 full bathEnjoy immediate, steady income with an active lease generating $3,800/month through the end of August 2027. Tenants pay all utilities, while the lease includes snow removal (for 3+ inches), lawn care, and water/sewer—delivering an excellent Cap Rate / return on investment. Don't miss out on this high-demand, high-yield property!

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: 676 sq ft (the lesser of 900 sq ft or half the 1,352 sq ft principal dwelling). Lot size: 15,000 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 MLS and other third-party data may be inaccurate or out of date.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.