
145 Sherrin Street Boston — Photo 1 of 25
$600,000
Investment Analysis — 145 Sherrin Street
Boston, MA 02136 — Hyde Park
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02136 carries an estimated $3,090/mo in gross rent — about a 3.51% cap rate and $21,039/yr in estimated NOI at the $600,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,644
Style
Single Family
Built
1940
Located on a quiet tree-lined street, this adorable 3 bedroom 2 bathroom Cape has been lovingly maintained. The white kitchen opens to a separate dining area around the corner from the front-facing living room. A first floor bedroom with an en-suite bathroom provides an option for single level living. Upstairs, 2 large bedrooms are separated by a second full bathroom. Recent updates include mini-splits for air-conditioning, refinished hardwood floors, newly tiled bathroom floors, and fresh paint. Downstairs, a finished basement provides a bonus space for a home office, an entertaining area, or a playroom. Laundry hookups and a utility sink can be found in the finished portion of the basement. An unfinished utility room offers extra storage space and an opportunity for a workshop. Behind the home, a private yard, a deck, and a patio create a peaceful environment for outdoor entertaining, grilling, and making memories. Driveway parking for 2 cars.
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: 822 sq ft (the lesser of 900 sq ft or half the 1,644 sq ft principal dwelling). Lot size: 5,000 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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Range • Dishwasher • Microwave • Refrigerator
Neighborhood
Public Transportation • Park • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstMaster Bedroom
Lvl SecondBedroom 2
Lvl SecondBedroom 3
Lvl FirstBathroom 1
Lvl FirstBathroom 2
Lvl SecondListing Agent: Zack Harwood Real Estate Group
Listing Office: Berkshire Hathaway HomeServices Warren Residential
MLS® Number: 73573821

