1125 South St Needham — Photo 1 of 8
$3,495,000
Investment Analysis — 1125 South St
Needham, MA 02492
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02492 carries an estimated $4,770/mo in gross rent — about a 0.82% cap rate and $28,721/yr in estimated NOI at the $3,495,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
6.5
SqFt
5,586
Style
Single Family
Built
2026
Nestled on a generous .8 acre lot which directly backs up to the coveted Rail Trail, this stunning new construction home offers the rare combination of refined design and everyday livability. The sleek, modern aesthetic flows through an open floor plan thoughtfully appointed with designer finishes and high-end amenities. This home is being built to impress, and designed to live in. The finished lower level provides bonus living space, while an unfinished walkup third floor offers exciting potential to expand if you feel the need for more space. The exterior showcases a large patio overlooking the tremendously deep backyard with access to the rail trail situated at the entry to the Needham Town Forest. With construction expected to be completed in November, there is still time to put your personal touch on some of the finishes.
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 5,586 sq ft principal dwelling). Lot size: 34,761 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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Refrigerator
Neighborhood
Public Transportation • Public School
Geography
Floorplan Breakdown
Structural Layout
Dining Room
Lvl Main,First13 x 13
Flooring - Hardwood
Kitchen
Lvl Main,First15 x 17
Flooring - Hardwood, Pantry, Kitchen Island, Wet Bar, Open Floorplan, Recessed Lighting, Lighting - Pendant
Office
Lvl Second15 x 15
Flooring - Hardwood
Family Room
Lvl Main,First29 x 17
Flooring - Hardwood, Open Floorplan, Recessed Lighting, Window Seat
Master Bedroom
Lvl Second15 x 17
Bathroom - Full, Closet/Cabinets - Custom Built, Flooring - Hardwood, Double Vanity
Bedroom 2
Lvl Second15 x 13
Bedroom 3
Lvl Second15 x 13
Bathroom - Full, Closet, Flooring - Hardwood
Bedroom 4
Lvl Second15 x 13
Bathroom - Full, Closet, Flooring - Hardwood
Bedroom 5
Lvl First15 x 11
Bathroom - Full, Closet, Flooring - Hardwood
Bathroom 1
Lvl First6 x 5
Bathroom - Half
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: The Shulkin Wilk Group
Listing Office: Compass
MLS® Number: 73573660