Investment Analysis — 900 Greendale #3

Needham, MA 02492

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02492 carries an estimated $4,320/mo in gross rent — about a 1.10% cap rate and $18,307/yr in estimated NOI at the $1,658,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,168

Style

Condominium

Built

2015

Feels like a single-family home! This beautifully appointed detached townhouse offers numerous upgrades and thoughtful features throughout. The spacious island kitchen includes a Sub-Zero refrigerator, pantry, and sliders leading to the patio and private yard. The fireplaced living room opens seamlessly to the dining area and kitchen, creating an ideal layout for entertaining. Upstairs, you’ll find a full-size laundry room, three generously sized bedrooms—each featuring a walk-in closet—and two full bathrooms. Additional highlights include a two-car garage and a full, unfinished lower level offering excellent storage or future potential.

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 MLS and other third-party data may be inaccurate or out of date.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.