
136 Hillside #136 Needham — Photo 1 of 35
$1,875,000
Investment Analysis — 136 Hillside #136
Needham, MA 02494
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a 0.65% cap rate and $12,154/yr in estimated NOI at the $1,875,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
4.5
SqFt
3,235
Style
Condominium
Built
2026
9/15/26 completion! One of Needham’s premiere builders presents a lovely, new construction 4-5 bed Townhome meticulous attention to every detail from this hands-on builder. The kitchen stands as a testament to culinary excellence, Quartz countertops that provide ample workspace and a large island that serves as a central gathering point, a stovetop ready to handle any culinary challenge, a backsplash adding a touch of elegance, and a double oven, this kitchen is equipped for both everyday meals and elaborate entertaining. The primary bedroom is a luxurious retreat, complete with a tray ceiling that adds architectural interest and a walk-in closet that provides substantial storage. In a prime Needham Location delivering an ease of life. walk to the Heights, Schools, 57 Bus, commuter rail, Shops, Bank and town pool. Quick Access to Routes 95, 90, 9. 18 min to Logan, or Boston
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Oven • Disposal • Microwave • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Range Hood • Cooktop • Range • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Kitchen
Lvl Main,First13 x 33
Flooring - Hardwood, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Cabinets - Upgraded, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Lighting - Pendant, Lighting - Overhead
Office
Lvl First12 x 10
Flooring - Vinyl
Family Room
Lvl Main,First15 x 29
Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting, Slider, Lighting - Overhead
Master Bedroom
Lvl Second13 x 14
Walk-In Closet(s), Flooring - Hardwood, Cable Hookup, Recessed Lighting
Bedroom 2
Lvl Second12 x 12
Bedroom 3
Lvl Second12 x 12
Closet, Flooring - Hardwood, Recessed Lighting, Lighting - Overhead
Bedroom 4
Lvl Basement12 x 15
Closet, Flooring - Hardwood, Recessed Lighting, Lighting - Overhead
Bathroom 1
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile, Double Vanity, Recessed Lighting, Lighting - Overhead
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Tiled With Tub & Shower
Bathroom 3
Lvl ThirdBathroom - Full, Bathroom - Tiled With Tub & Shower
Listing Agent: Jeffrey Lieb
Listing Office: Realty Consultants
MLS® Number: 73563942

