25 Wilson Street Beverly — Photo 1 of 27
$650,000
Investment Analysis — 25 Wilson Street
Beverly, MA 01915 — North Beverly
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01915 carries an estimated $3,550/mo in gross rent — about a 3.96% cap rate and $25,760/yr in estimated NOI at the $650,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2
SqFt
1,428
Style
Single Family
Built
1959
Location, location, location! Welcome home to this charming Cape, lovingly cared for and ready for its next chapter. Set on a corner lot in desirable North Beverly, this 4-bedroom, 2-bathroom home offers plenty of space to live, gather and make memories. The open kitchen and living area flow into the bright dining area which is the perfect setting to enjoy meals with family and friends. Two bedrooms and a full bathroom complete the first floor, while upstairs you'll find two additional bedrooms with custom built-in dressers and a second full bathroom for added convenience. Enjoy summer days entertaining from your oversized deck that overlooks the large fenced-in yard. Have you been dreaming of a pool? Now, you have plenty of room to add one! Three mini-splits, solar panels, a partially finished basement for a home gym or play area, and garage with storage/work area, complete the package! A wonderful home, in a fantastic location, waiting for its next owners to make it their own!
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: 714 sq ft (the lesser of 900 sq ft or half the 1,428 sq ft principal dwelling). Lot size: 8,607 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
Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Conservation Area
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First12 x 16
Wood / Coal / Pellet Stove, Ceiling Fan(s), Flooring - Hardwood, Window(s) - Bay/Bow/Box, Cable Hookup, High Speed Internet Hookup, Open Floorplan, Lighting - Overhead
Kitchen
Lvl First10 x 12
Flooring - Stone/Ceramic Tile, Country Kitchen, Open Floorplan, Stainless Steel Appliances
Master Bedroom
Lvl Main,First24 x 11
Ceiling Fan(s), Closet, Flooring - Hardwood
Bedroom 2
Lvl Main,First12 x 12
Bedroom 3
Lvl Second11 x 11
Closet/Cabinets - Custom Built, Flooring - Wall to Wall Carpet
Bedroom 4
Lvl Second11 x 11
Closet/Cabinets - Custom Built, Flooring - Wall to Wall Carpet
Bathroom 1
Lvl First8 x 7
Bathroom - Full, Bathroom - With Tub & Shower
Bathroom 2
Lvl Second5 x 7
Bathroom - Full, Bathroom - With Tub & Shower
Property History
$650,000
Sep 9, 2026
MLS® 73574427
$650,000
Jul 28, 2026
MLS® 73550138
$650,000
Jul 16, 2026
MLS® 73550138
Listing Agent: Elenie Stavropoulos
Listing Office: Keller Williams Realty Signature Properties
MLS® Number: 73574427
