1 Belnap Rd Boston — Photo 1 of 29
$799,000
Investment Analysis — 1 Belnap Rd
Boston, MA 02136 — Hyde Park
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02136 carries an estimated $3,420/mo in gross rent — about a 3.11% cap rate and $24,835/yr in estimated NOI at the $799,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
3
SqFt
2,014
Style
Single Family
Built
1955
Welcome to this beautifully renovated 4-bedroom, 3-bathroom single-family home, perfectly situated in a quiet suburban pocket of Hyde Park just steps from the Dedham line. This move-in-ready home blends modern updates with everyday functionality — ideal for growing families or those seeking flexible living space.The finished basement offers excellent potential for an ADU or in-law suite conversion, perfect for multigenerational living or additional rental income. A heated studio adds valuable bonus space — perfect as a home office, art studio, gym, or creative retreat, usable year-round.Enjoy the best of suburban tranquility with urban convenience: this home sits within walking distance of scenic Stony Brook Reservation, offering trails, ponds, and green space right outside your door — a rare find so close to the city.Don't miss this opportunity to own a versatile, updated home in one of Hyde Park's most desirable, quiet neighborhoods.
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 2,014 sq ft principal dwelling). Lot size: 7,393 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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Water Heater
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Bike Path
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Flooring - Wood, Window(s) - Picture, Open Floorplan, Recessed Lighting, Remodeled
Dining Room
Lvl Main,FirstSkylight, Flooring - Hardwood, Balcony / Deck, Balcony - Exterior, Deck - Exterior, Open Floorplan, Recessed Lighting, Remodeled
Kitchen
Lvl Main,FirstSkylight, Dining Area, Countertops - Stone/Granite/Solid, Open Floorplan, Recessed Lighting, Remodeled, Stainless Steel Appliances
Family Room
Lvl BasementCloset, Flooring - Vinyl, Exterior Access, Laundry Chute, Open Floorplan, Recessed Lighting, Remodeled
Primary Bedroom
Lvl Main,FirstBathroom - Full, Bathroom - Double Vanity/Sink, Closet, Flooring - Hardwood, Remodeled
Bedroom 2
Lvl Main,FirstBedroom 3
Lvl Main,FirstCloset, Flooring - Hardwood, Remodeled
Bedroom 4
Lvl BasementCloset, Flooring - Vinyl, Recessed Lighting, Remodeled
Bathroom 1
Lvl Main,FirstBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Double Vanity, Recessed Lighting, Remodeled
Bathroom 2
Lvl Main,FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Skylight, Flooring - Stone/Ceramic Tile, Remodeled
Bathroom 3
Lvl BasementBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Remodeled
Property History
$799,000
Aug 19, 2026
MLS® 73565724
$560,000
Jan 29, 2026
MLS® 73471201
$499,900
Jan 22, 2026
MLS® 73471201
Listing Agent: Tiandao Dong
Listing Office: Keller Williams Boston MetroWest
MLS® Number: 73565724
