33 Ellis Cir Yarmouth — Photo 1 of 34
$649,000
Investment Analysis — 33 Ellis Cir
Yarmouth, MA 02675
Based on HUD Small Area Fair Market Rent for Barnstable Town, MA MSA, a 3-bedroom in 02675 carries an estimated $3,130/mo in gross rent — about a 3.68% cap rate and $23,871/yr in estimated NOI at the $649,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,448
Style
Single Family
Built
1987
Nestled in an incredible location, this Northside neighborhood is surrounded by the natural beauty of creeks and Gray's beach down the street, offering breathtaking views, a tranquil atmosphere, and the picturesque boardwalk. The home features a surprising floor plan designed to maximize space and comfort. With 8 foot ceilings, the home lives larger than what is shown on paper. The spacious primary bedroom includes a full bath and walk-in closet. Additionally, tucked away on the other side of the house is a dedicated office, providing the perfect spot for productivity or creative pursuits. While the new homeowner will likely choose to do some updating, the 2 car garage, extensive decks, floor plan, gas fireplace, and prime location make it a fantastic opportunity. Don't miss the chance to transform this property into your ideal home!
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: 724 sq ft (the lesser of 900 sq ft or half the 1,448 sq ft principal dwelling). Lot size: 12,197 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
Neighborhood
Shopping • Park • Walk/Jog Trails • Golf • Conservation Area • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Wall to Wall Carpet, Cable Hookup
Kitchen
Lvl FirstFlooring - Laminate, Dining Area, Deck - Exterior, Exterior Access
Office
Lvl FirstMaster Bedroom
Lvl FirstBathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet
Bedroom 2
Lvl FirstBedroom 3
Lvl FirstBathroom 1
Lvl FirstBathroom 2
Lvl FirstProperty History
$649,000
Sep 9, 2026
MLS® 73574951
$675,000
Dec 31, 2024
MLS® 73274630
$675,000
Aug 7, 2024
MLS® 73274630
Listing Agent: Kelly Schwarz
Listing Office: EXIT Cape Realty
MLS® Number: 73574951
