28 Walnut Ter Avon — Photo 1 of 6
$599,000
Investment Analysis — 28 Walnut Ter
Avon, MA 02322
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02322 carries an estimated $3,080/mo in gross rent — about a 3.42% cap rate and $20,479/yr in estimated NOI at the $599,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
1,640
Style
Single Family
Built
1954
The home you been waiting for, this sunny and spacious Ranch-style home, beautifully expanded into a Cape! Offering plenty of room for everyone, this home features a master suite on the second floor and a fully finished lower level with three additional rooms and a full bath (not included in the total square footage). The main level boasts a full kitchen, dining area, three bedrooms, and another full bath. The walk-out basement provides a perfect setup for extended family, an in-law arrangement, ADU or a teen suite. Tucked away on a quiet side street in a welcoming neighborhood, you’ll enjoy easy access to Avon schools, public transportation, and major highways—just minutes away. This is the perfect family home and a commuter’s dream. Ready Set Go!
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: 820 sq ft (the lesser of 900 sq ft or half the 1,640 sq ft principal dwelling). Lot size: 11,645 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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl BasementFamily Room
Lvl BasementMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstBedroom 3
Lvl SecondBedroom 4
Lvl BasementBathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl BasementProperty History
$599,000
Aug 21, 2026
MLS® 73566634
$579,000
Oct 3, 2025
MLS® 73429967
$579,000
Sep 12, 2025
MLS® 73429967
Listing Agent: Jep Realty Team
Listing Office: Real Broker Ma, LLC
MLS® Number: 73566634
