Investment Analysis — 67 Ellsworth Rd

Peabody, MA 01960

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01960 carries an estimated $3,080/mo in gross rent — about a 3.62% cap rate and $22,418/yr in estimated NOI at the $620,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,566

Style

Single Family

Built

1940

Welcome to 67 Ellsworth Road, a warm and inviting storybook cape with an enclosed front porch, detached garage and inviting perennial gardens. This well-maintained home features a spacious kitchen with multiple work areas to prepare culinary delights. The open floor plan offers the functionality of a formal dining experience with an eat-in kitchen. Quaint built-in hutches add a sense of historic character and charm. The spacious living room features a craftsman fireplace, hardwood floors and plenty of built-in bookshelves, ideal for sharing the space as a home office or cozy reading area. The first-floor bedroom and full bath on the main floor offers the flexibility for one-level living with two generously sized bedrooms on the second floor to complete the home. Conveniently located between Forest Street Park and Emerson Park, this home is walkable to nearby schools and offers an abundance of outdoor recreational opportunities. Commuter friendly access to nearby highways and unlimited dining and shopping experiences at the North Shore Mall and downtown Peabody. Come explore all that Peabody has to offer. Showings begin at the first open house!

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: 783 sq ft (the lesser of 900 sq ft or half the 1,566 sq ft principal dwelling). Lot size: 5,920 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.