14 Willow Road Marblehead — Photo 1 of 42
Recent Drop: $50,000
$1,150,000
Investment Analysis — 14 Willow Road
Marblehead, MA 01945
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01945 carries an estimated $3,080/mo in gross rent — about a 1.81% cap rate and $20,872/yr in estimated NOI at the $1,150,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,288
Style
Single Family
Built
1940
14 Willow Rd, Marblehead. Beautifully updated 3+ BR, 2.5 BA w/ stunning Salem Harbor views. Moments from Village Street Dock, you will be sitting on your front deck watching the boats sail by. Freshly painted home has refinished HW floors on the 1st & 2nd levels. Main floor features a spacious living room, half bath w/laundry, updated kitchen w/ quartz, SS appliances, backsplash. dining area with custom built in dry bar with wine fridge 2024. Slider leads to a fenced rear yard w/ a 2 year new 6-person saltwater hot tub & a wraparound porch. The 2nd floor offers a spacious primary suite w/ 6.5 x 7.5 walk-in closet & ensuite plus 2 additional bedrooms & a second full bath. The walk up 3rd floor provides 2 flexible living areas w/ breathtaking harbor views, perfect for your extra needs. Move-in ready; exceptional indoor/outdoor living; prime location. Roof 2017; HVAC 2023, 4 mini-splits; 2 zone gas heating; Stainless hot water tank; 200 AMP Electric; Washer/Dryer 2024 to stay as gift.
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 2,288 sq ft principal dwelling). Lot size: 5,532 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 • Range • Disposal • Refrigerator • Washer • Dryer
Neighborhood
Shopping • Walk/Jog Trails • Private School • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First21 x 23
Flooring - Hardwood, Exterior Access, Lighting - Pendant
Dining Room
Lvl First13 x 15
Closet/Cabinets - Custom Built, Flooring - Hardwood, Exterior Access, Slider, Lighting - Overhead
Kitchen
Lvl First12 x 13
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Master Bedroom
Lvl Second15 x 20
Ceiling Fan(s), Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl Second14 x 17
Bedroom 3
Lvl Second11 x 12
Ceiling Fan(s), Closet, Flooring - Hardwood
Bathroom 1
Lvl First7 x 8
Bathroom - Half, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl Second7 x 8
Bathroom - Full, Bathroom - Tiled With Tub & Shower
Bathroom 3
Lvl Second7 x 7
Bathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Property History
$1,150,000
Was $1,200,000
Aug 5, 2026
MLS® 73545846
$1,200,000
Jul 7, 2026
MLS® 73545846
Listing Agent: Katie Divirgilio
Listing Office: RE/MAX 360
MLS® Number: 73545846
