88 Woodbine Circle Needham — Photo 1 of 33
$3,249,000
Investment Analysis — 88 Woodbine Circle
Needham, MA 02494 — Needham Heights
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a 0.32% cap rate and $10,260/yr in estimated NOI at the $3,249,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
6
SqFt
7,420
Style
Single Family
Built
2014
Welcome to 88 Woodbine Circle, a beautifully custom-built home offering a wonderful blend of comfort, style, and thoughtful design in a private setting. Warm and inviting, the home features Brazilian walnut floors, a spacious family room, private office or bedroom with full bath, and a custom mudroom. The chef’s kitchen is made for gathering, with commercial-grade KitchenAid appliances, three ovens, a large walk-in pantry, and easy access to the outdoors. The serene primary suite offers two walk-in closets and a spa-like bath.A PRIVATE IN-LAW SUITE with full kitchen provides exceptional flexibility, while the finished lower level features 9-foot ceilings, full bath, and space for a media room, gym, or guest suite. Enjoy outdoor entertaining with a built-in kitchen, beautiful hardscape, and mature landscaping. Geothermal heating and cooling and solar panels add energy efficiency. Conveniently located near highways, shopping, schools, and Boston, this exceptional home offers the perfect balance of privacy, comfort, and convenience.
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 7,420 sq ft principal dwelling). Lot size: 14,505 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
Gas Water Heater • Range • Oven • Dishwasher • Disposal • Refrigerator • Washer • Dryer • Water Treatment
Neighborhood
Shopping • Park • Walk/Jog Trails • Medical Facility • Conservation Area • Highway Access
Geography
Listing Agent: Deborah M. Gordon
Listing Office: Coldwell Banker Realty - Brookline
MLS® Number: 73566478