27 Thornell Ave Walpole — Photo 1 of 41
$1,127,000
Investment Analysis — 27 Thornell Ave
Walpole, MA 02032 — Bird Park Neighborhood
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02032 carries an estimated $3,790/mo in gross rent — about a 2.36% cap rate and $26,545/yr in estimated NOI at the $1,127,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,183
Style
Single Family
Built
1926
Welcome Home to 27 Thornell Ave...Beautifully Renovated & Designed to create a new open floor plan that includes four levels of living, four bedrooms, three bathrooms, two mudrooms, and new third floor bonus room. Kitchen is the perfect entertaining space with oversized Island, White Shaker Style Cabinets, Quartz Counters, Custom Tile Backsplash, Stainless Steel Appliances with large dining area. Family room has plenty of windows to view the new backyard and new deck. Bonus third floor room has been added for additional living space for home office or playroom. Lower Level has been transformed with new media room, bedroom, bathroom and mudroom with laundry area to make life a little easier...Perfect for In-Law Suite. This renovation includes New Roof, New Siding, New Gutters, New Windows, New Electrical, New Plumbing, New flooring, New Interior & Exterior doors, Recessed Lighting, New Heating system and Central A/C....So many updates...too many to list! Fabulous Front Porch surrounded by beautiful new plantings/walkway/double driveway/irrigation system and new emerald green lawn...property is surrounded by mature trees and only a few blocks from Bird Park and Old Post Road School. Open House this weekend Saturday & Sunday 12noon - 2pm.
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 2,183 sq ft principal dwelling). Lot size: 15,317 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 • Microwave • ENERGY STAR Qualified Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Range
Neighborhood
Public Transportation • Park • Highway Access • House of Worship • Public School • T-Station
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First17 x 13
Flooring - Hardwood, Recessed Lighting, Crown Molding
Dining Room
Lvl FirstFlooring - Hardwood, Open Floorplan, Recessed Lighting, Crown Molding
Kitchen
Lvl First25 x 12
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island, Cabinets - Upgraded, Open Floorplan, Recessed Lighting, Remodeled, Stainless Steel Appliances, Crown Molding
Family Room
Lvl First14 x 13
Flooring - Hardwood, Exterior Access, Recessed Lighting
Master Bedroom
Lvl Second13 x 13
Closet, Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl Second12 x 10
Bedroom 3
Lvl Second12 x 9
Closet, Flooring - Hardwood, Recessed Lighting, Crown Molding
Bedroom 4
Lvl Basement12 x 10
Closet, Recessed Lighting, Crown Molding
Bathroom 1
Lvl First5 x 5
Bathroom - Half, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl Second5 x 11
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting, Remodeled, Crown Molding
Bathroom 3
Lvl Basement5 x 8
Bathroom - Full, Bathroom - With Shower Stall, Flooring - Stone/Ceramic Tile, Recessed Lighting
Listing Agent: Michele Saulnier
Listing Office: Keller Williams Realty Boston South West
MLS® Number: 73565994
