18 Grant Street #Rear Needham — Photo 1 of 33
$1,948,000
Investment Analysis — 18 Grant Street #Rear
Needham, MA 02492
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02492 carries an estimated $4,770/mo in gross rent — about a 1.03% cap rate and $20,126/yr in estimated NOI at the $1,948,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
4.5
SqFt
3,548
Style
Condominium
Built
2026
Welcome to this beautifully designed new construction townhome located just moments from Needham Center’s shops, restaurants & commuter rail. This spacious home offers five bedrooms, including a primary suite, four & one-half bathrooms & four full levels of thoughtfully planned living space. The first floor features an open-concept layout w/ a family room, dining room & stylish kitchen complete w/ quartz countertops & stainless-steel appliances. Ideal for entertaining & everyday living. The second floor offers a private primary suite w/ a full bath & walk-in closet, two additional bedrooms, a full family bath & laundry. The third floor includes an additional bedroom, full bath & a versatile playroom or bonus space. The finished lower level provides a second family room, bedroom & full bath, perfect for guests, extended family, or home office use. Additional highlights include a detached one-car garage & an unbeatable in-town location offering modern living with exceptional convenience.
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Dishwasher • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Stainless Steel Appliances
Family Room
Lvl FirstFlooring - Hardwood, Open Floorplan
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood
Bedroom 4
Lvl ThirdWalk-In Closet(s), Flooring - Hardwood
Bedroom 5
Lvl BasementCloset, Flooring - Vinyl
Bathroom 1
Lvl FirstBathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full, Flooring - Stone/Ceramic Tile
Listing Agent: The Varano Realty Group
Listing Office: Keller Williams Realty
MLS® Number: 73550245
