Investment Analysis — 77 Sycamore Street

Somerville, MA 02145 — Winter Hill

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02145 carries an estimated $4,440/mo in gross rent — about a 2.21% cap rate and $28,160/yr in estimated NOI at the $1,275,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,459

Style

Single Family

Built

1900

Bold, bright and full of character, this iconic Winter Hill Victorian is move-in ready, while still allowing opportunity to tailor to your lifestyle. High ceilings, original wood floors, stained glass and beautiful period details pair with Pella windows, a modern kitchen and fresh updates throughout. The main level flows seamlessly from a gracious entry to living and dining rooms with bay windows, open kitchen and adjacent family room, perfect for movie nights, play space and everyday life. Upstairs find spacious bedrooms, including a primary with adjoining laundry room offering interesting potential for future primary bath. Ideal home office in bonus room that opens directly to lovely outdoor balcony. The third floor is perfect for guests, WFH, or growing needs, with two more bedrooms and a generous full bath. The unfinished walkout basement offers nice potential for additional finished space, if ever needed. Fenced backyard has plenty of room for kids and dogs and opportunity to reimagine the space as a fantastic urban retreat for gardening, play and outdoor entertaining. Driveway provides coveted off-street parking, and you are just MINUTES to Gilman Sq. T, Magoun Sq T, Sarma, Highland Kitchen, Winter Hill Brewing, and bike path.

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 2,459 sq ft principal dwelling). Lot size: 2,825 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.