
25 East St Grafton — Photo 1 of 42
Recent Drop: $2,000
$873,000
Investment Analysis — 25 East St
Grafton, MA 01536 — North Grafton
Based on rent reported on the MLS listing, a 3-unit multi-family in 01536 carries $7,100/mo in gross rent — about a 6.47% cap rate and $56,513/yr in estimated NOI at the $873,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
2.5
SqFt
2,370
Style
Multi Family
Built
1920
Exceptional investment opportunity in sought-after North Grafton, MA. Within 3 miles of MA Pike and Tufts. This spacious and well maintained 2 family home along with a 2,100sq stand alone garage and 7.1 acre pond. Currently, the 2 family and garage are rented at $7,100 per month. Each unit features comfortable living spaces, well- sized bedrooms and functional kitchens. Unit A includes 2 bedrooms, 1 bath, in-unit laundry with large kitchen overlooking deck and pond. Unit B includes a 3 bedrooms, 1 bath, in-unit laundry, large kitchen, 4 seasons porch overlooking scenic pond views. Additionally, the attic has a private entrance, leaving potential to make this an in-law suit or expand unit B. Recent updates over the years included; AC/Heat, central air, electric panels, landlord panel, roof, and water heaters. This residence also includes large parking areas. House, stand- alone garage, and pond are all deeded separately for future opportunities. Refer to Sub divided plans. Plans have been recently submitted to town to build on top of the stand alone garage. Refer to attached plans that show the layout of the 2 story addition on top of the existing garage. They include a 2600 sq ft 4 bedroom 3 bath, and a 900 sq ft ADU / In law Apt with 2 bedroom 2 bath overlooking peaceful pond views. Build the to be approved plans and enjoy around doubling your monthly income! Ideally located just minutes from Tufts University School of Medicine’s Grafton campus, making it an excellent option for attracting renters, including students, faculty, and staff. Builder will transfer all permits after they have been approved as part of the sale. Pond is for conservation purposes or personal use like canoeing and fishing. Recent improvements over the years include a new box culvert to property along with an on-site pond that has been recently inspected and received a positive report from the Dam Safety Department. No inspections are needed for approximately 5 years.
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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Stable(s) • Golf
Geography
Property History
$873,000
Was $874,000
Sep 8, 2026
MLS® 73564401
$874,000
Was $875,000
Aug 23, 2026
MLS® 73564401
$875,000
Aug 17, 2026
MLS® 73564401
$625,000
Jul 25, 2026
MLS® 73494354
$625,000
Apr 1, 2026
MLS® 73494354
$170,900
Aug 9, 2011
MLS® 71214723
$170,900
Apr 11, 2011
MLS® 71214723
$189,900
Apr 7, 2011
MLS® 71173116
$189,900
Dec 28, 2010
MLS® 71173116
$229,900
Nov 19, 2010
MLS® 71125805
$229,900
Aug 19, 2010
MLS® 71125805
Listing Agent: Walter Aldrich
Listing Office: Walter Aldrich Realty
MLS® Number: 73564401
