Investment Analysis — 5 Westminster St

Boston, MA 02136

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 02136 carries an estimated $2,580/mo in gross rent — about a 4.49% cap rate and $18,879/yr in estimated NOI at the $420,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,451

Style

Single Family

Built

1900

Bring your vision, your tools, and your imagination, 5 Westminster St is ready for its next chapter! Full of character and possibilities, this classic Hyde Park home offers an exciting opportunity for investors, contractors, or buyers with an eye for design. Imagine transforming the bay-windowed living room into a bright gathering space, reimagining the formal dining room for entertaining, and giving the kitchen a fresh new look. Two generously sized bedrooms provide comfortable future retreats, while the office could become a dedicated workspace, nursery, or cozy den. A bonus room adds flexibility for storage, a walk-in closet, or whatever best fits your plans. A screened porch, fenced yard, and storage shed offer even more potential outside. Recent improvements include a 2021 roof replacement and 2024 gas water heater, giving you a head start on the transformation. Convenient to Hyde Park Avenue, Route 1, and Route 128/I-95, with shops, restaurants, parks, public transportation, and neighborhood amenities all nearby. Bring this home back to its former glory and create something uniquely yours!

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: 726 sq ft (the lesser of 900 sq ft or half the 1,451 sq ft principal dwelling). Lot size: 6,800 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.