77 Cedar Street Wellesley — Photo 1 of 39
Recent Drop: $105,000
$2,045,000
Investment Analysis — 77 Cedar Street
Wellesley, MA 02481
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02481 carries an estimated $5,340/mo in gross rent — about a 1.57% cap rate and $32,144/yr in estimated NOI at the $2,045,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
3.5
SqFt
3,704
Style
Single Family
Built
2011
Young & beautifully crafted, this exceptional home offers the perfect blend of modern luxury & everyday convenience. Designed for effortless living and entertaining, the sun-filled open floor plan is anchored by a stunning chef’s kitchen featuring high end appliances, walk in pantry & expansive countertops with generous gathering spaces that flow seamlessly into the inviting family room, LR & dining areas. Soaring ceilings and thoughtful design details create a sophisticated yet comfortable atmosphere throughout. Spacious primary suite includes 3 walk-in closets and a spa like bath. 4 additional bedrooms offer flexibility for multi use such as home office space. Fabulous lower features a home gym, playroom and full bathroom. Gorgeous level fenced in yard with beautiful plantings frame the property. Ideally located close to restaurants, schools, commuter routes, and everything the community has to offer, this home delivers both style and practicality in one exceptional package.
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 3,704 sq ft principal dwelling). Lot size: 11,000 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
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Shopping • Park • Conservation Area • Highway Access • Public School • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First13 x 14.25
Flooring - Hardwood, Open Floorplan, Crown Molding
Dining Room
Lvl Main,First12.333333333 x 14.25
Flooring - Hardwood, Wainscoting, Crown Molding
Kitchen
Lvl Main,First9.833333333 x 17.083333333
Flooring - Hardwood, Dining Area, Kitchen Island, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Pot Filler Faucet
Family Room
Lvl Main,First20.5 x 17.083333333
Flooring - Hardwood, Deck - Exterior, Recessed Lighting
Primary Bedroom
Lvl Second27.75 x 22.583333333
Bathroom - Full, Bathroom - Double Vanity/Sink, Closet - Linen, Walk-In Closet(s), Closet, Recessed Lighting
Bedroom 2
Lvl Second14.25 x 11.416666666
Bedroom 3
Lvl Second12.583333333 x 13.333333333
Closet, Flooring - Hardwood
Bedroom 4
Lvl Second12 x 9.416666666
Closet, Flooring - Hardwood
Bedroom 5
Lvl Second10.25 x 12.166666666
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Full, Closet - Linen, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl BasementBathroom - With Shower Stall, Flooring - Stone/Ceramic Tile
Property History
$2,045,000
Was $2,150,000
Sep 8, 2026
MLS® 73526173
$2,150,000
May 28, 2026
MLS® 73526173
$1,010,000
May 16, 2011
MLS® 71148909
$1,069,000
Oct 10, 2010
MLS® 71148909
Listing Agent: The Lara & Chelsea Collaborative
Listing Office: Gibson Sotheby's International Realty
MLS® Number: 73526173
