105 Beacon Street Yarmouth — Photo 1 of 42
$649,000
Investment Analysis — 105 Beacon Street
Yarmouth, MA 02664
Based on HUD Small Area Fair Market Rent for Barnstable Town, MA MSA, a 2-bedroom in 02664 carries an estimated $2,530/mo in gross rent — about a 2.88% cap rate and $18,684/yr in estimated NOI at the $649,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
3
SqFt
1,232
Style
Single Family
Built
1985
Welcome home to this beautifully maintained ranch style property, nestled in a quiet neighborhood. Offering 2 bedrooms & 3 full bathrooms, the home is designed for comfortable living as well as entertaining. The living room, dining room, hallway and bedrooms feature hard wood floors. The master bedroom inlcudes a newly remodeled ensuite. The kitchen opens into a convenient mudroom/laundry area with access to the garage. A highlight of the home is the sun-filled skylight sunroom that opens to a peaceful backyard and patio with an outdoor shower great for relaxing and entertaining.. The unique newly remodeled lower level includes a full bath, stackable washer/dryer, office space, electric fireplace and so much more! Recent improvements include newly painted interior and exterior, adding to the homes appeal. The property also offers central air conditioning, an irrigation system, and 2 garden sheds. The newly painted 2 car garage and two parking areas offer ample parking. Energy saving solar panels offset electrical costs. The lease installed in 2014 is assumable by qualified new owners. This home has been loved and enjoyed and now ready for new memories to be made!Most furniture is included with the sale of the home, with the exception of personal property.
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: 616 sq ft (the lesser of 900 sq ft or half the 1,232 sq ft principal dwelling). Lot size: 14,810 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
Gas Water Heater • Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Shopping • Tennis Court(s) • Bike Path • Highway Access • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Window(s) - Bay/Bow/Box
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstFlooring - Stone/Ceramic Tile, Countertops - Paper Based, Breakfast Bar / Nook
Master Bedroom
Lvl FirstBathroom - Full, Ceiling Fan(s), Closet, Flooring - Hardwood
Bedroom 2
Lvl FirstListing Agent: Christine Seymour
Listing Office: Provided by MLS PIN
MLS® Number: 73575998
