Active
73 Days on market
18 Rosegate Rd Needham — Photo 1 of 40

18 Rosegate Rd Needham — Photo 1 of 40

$1,575,000

Investment Analysis — 18 Rosegate Rd

Needham, MA 02494 — Needham Heights

Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a 1.54% cap rate and $24,180/yr in estimated NOI at the $1,575,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

4

Baths

2.5

SqFt

2,915

Style

Single Family

Built

2005

**A compelling opportunity for today’s buyer: with an acceptable full-price offer, the Seller is willing to contribute up to $25,000 toward an interest rate buydown and/or buyer closing costs. Use this substantial credit to help lower your monthly payment, reduce cash needed at closing, or structure the purchase in the way that works best for you.** There is a real value here. Priced well below a recent independent appraisal, this completely move-in ready Needham Heights Colonial delivers exceptional value in a location that is hard to beat. Recent improvements include refinished hardwood floors throughout the first floor, newly installed hardwood on the second floor, and new granite in the kitchen and bathrooms. Set on a private way with a flat, fenced yard and patio, the home offers generous living space and a flexible floor plan with room to grow. The main level includes a fireplaced living room, formal dining room, family room and bright eat-in kitchen with abundant cabinetry, pantry and direct access to the backyard. If a first-floor bedroom is a must-have, the layout offers the flexibility to create one without sacrificing the overall flow of the home. Upstairs are a primary suite with walk-in closet and private bath, two additional bedrooms and a dedicated office. The finished walk-up attic adds a bedroom, bonus room and plumbing/electric already roughed for a future bath, while the high-ceilinged basement offers even more potential. Walkable to schools and convenient to Needham Heights shops, restaurants and commuter rail, with Route 95/128 just minutes away. Move-in ready, exceptionally located and priced to offer immediate value.

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 2,915 sq ft principal dwelling). Lot size: 4,792 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

Property Details

Financials

Original Price$1,550,000
Annual Taxes$12,574

Parking

Garage0
Off-Street4

Interior Specifications

Total Rooms7
Fireplaces1
FlooringTile, Carpet, Hardwood, Flooring - Hardwood
BasementFull, Interior Entry, Bulkhead, Concrete, Unfinished

Climate & Utilities

HeatingForced Air, Natural Gas
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
FoundationConcrete Perimeter
ZoningSRB

Property & Lot

Acres0.11
SqFt Lot4,792
Lot FeaturesCorner Lot, Level

Amenities & Appliances

Gas Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer

Neighborhood

Public Transportation • Shopping • Park • Highway Access • Public School • T-Station

Geography

Floorplan Breakdown

Structural Layout

Third
Bedroom 4
Second
OfficeMaster BedroomBedroom 2Bedroom 3Bathroom 2Bathroom 3
First
Family RoomBathroom 1
Main,First
Living RoomDining RoomKitchen
Living Room
Lvl Main,First

Flooring - Hardwood, Lighting - Overhead

Dining Room
Lvl Main,First

Flooring - Hardwood, Lighting - Overhead

Kitchen
Lvl Main,First

Flooring - Stone/Ceramic Tile, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Exterior Access, Recessed Lighting, Remodeled, Stainless Steel Appliances, Gas Stove, Lighting - Pendant, Lighting - Overhead, Closet - Double

Office
Lvl Second

Flooring - Hardwood, Lighting - Overhead

Family Room
Lvl First

Flooring - Hardwood, Lighting - Overhead

Master Bedroom
Lvl Second

Bathroom - Full, Walk-In Closet(s), Flooring - Hardwood, Lighting - Overhead

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Closet, Flooring - Hardwood, Lighting - Overhead

Bedroom 4
Lvl Third

Closet, Flooring - Wall to Wall Carpet, Lighting - Overhead

Bathroom 1
Lvl First

Bathroom - Half

Bathroom 2
Lvl Second

Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Dryer Hookup - Electric, Remodeled, Washer Hookup

Bathroom 3
Lvl Second

Bathroom - Full, Bathroom - With Tub & Shower, Remodeled

Property History

Price Increase
$1,575,000

Was $1,550,000

Sep 4, 2026

MLS® 73544068

Listed
$1,550,000

Jul 1, 2026

MLS® 73544068

Listing Provided By

Listing Agent: Michalann Cosme

Listing Office: Citylight Homes LLC

MLS® Number: 73544068