Investment Analysis — 33B Merrill St

Newburyport, MA 01950

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01950 carries an estimated $3,080/mo in gross rent — about a -0.34% cap rate and $-10,910/yr in estimated NOI at the $3,250,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

3.5

SqFt

3,256

Style

Single Family

Built

2025

Experience elevated coastal living in this exceptional NEW CONSTRUCTION residence in Newburyport. Thoughtfully designed to blend modern sophistication with timeless NE character, this home offers an effortless balance of elegance and convenience. The layout is ideal for both entertaining and everyday living. The living area flows seamlessly into the spacious kitchen and dining great room, where high-end appliances, custom cabinetry, and sleek designer countertops create a true culinary centerpiece. Premium finishes and meticulous craftsmanship throughout, including solid oak HW floors, designer lighting,and spa-inspired baths. Designed for efficiency, the home features energy-efficient systems and superior insulation, delivering year-round comfort and sustainability. Ideally located just moments from the City’s renowned restaurants, boutique shopping, waterfront parks, and vibrant coastal lifestyle. NBPT's historic charm is well known. Opportunities to own a brand-new home are not!

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 3,256 sq ft principal dwelling). Lot size: 5,000 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.