20 Crescent Road #20 Needham — Photo 1 of 42
$1,795,000
Investment Analysis — 20 Crescent Road #20
Needham, MA 02494
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02494 carries an estimated $3,640/mo in gross rent — about a 0.65% cap rate and $11,657/yr in estimated NOI at the $1,795,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
4.5
SqFt
3,013
Style
Condominium
Built
2026
Discover this stunning new construction townhome perfectly positioned in the heart of Needham Heights, just minutes from area shops, dining, and the commuter rail. Thoughtfully designed with today’s lifestyle in mind, this home offers stylish finishes, versatile living space, and everyday convenience. The main level showcases an open and airy layout, with a bright living area that flows into the dining space and a well-appointed kitchen featuring quartz countertops, stainless steel appliances, a pantry, and access to a private deck—ideal for outdoor dining and entertaining. The second floor includes a spacious primary suite with walk-in closet and full bath, along with two additional bedrooms, each with its own en-suite bath, plus a convenient laundry room. The finished lower level adds valuable living space with a family room, home office or gym, full bath, and direct access to a private patio and yard area. A wonderful opportunity to enjoy modern living in a prime Needham location.
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 MLS and other third-party data may be inaccurate or out of date.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 • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Deck - Exterior, Exterior Access, Open Floorplan, Recessed Lighting, Slider
Dining Room
Lvl FirstFlooring - Hardwood, Open Floorplan
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Breakfast Bar / Nook, Open Floorplan, Recessed Lighting
Office
Lvl BasementFlooring - Vinyl
Family Room
Lvl BasementFlooring - Vinyl, Exterior Access, Recessed Lighting
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondBathroom - Full, Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: The Varano Realty Group
Listing Office: Keller Williams Realty
MLS® Number: 73566072