39 Frostpane Ln #39 Hopkinton — Photo 1 of 41
$829,000
Investment Analysis — 39 Frostpane Ln #39
Hopkinton, MA 01748 — Hayden Row
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 2-bedroom in 01748 carries an estimated $3,220/mo in gross rent — about a 1.73% cap rate and $14,326/yr in estimated NOI at the $829,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
2,550
Style
Condominium
Built
2014
Fantastic opportunity to own the highly sought-after North-facing Kingston model end-unit townhome in Legacy Farms, ideally situated on a cul-de-sac! Freshly painted and move-in ready, this home features a dramatic two-story foyer, hardwood floors, and a spacious great room. The upgraded eat-in kitchen offers granite countertops, stylish backsplash, stainless steel appliances, upgraded cabinetry, and a breakfast bar. A formal dining room opens to a large private deck. Upstairs, enjoy a luxurious primary suite with a walk-in closet and bath featuring a double granite vanity and stand-up shower. The second floor also includes a versatile loft/home office, second bedroom, full bath, laundry room, and hardwood flooring throughout. The finished daylight lower level provides flexible space for a gym, playroom, media room, or office, plus ample storage. Additional highlights include an EV charging outlet, top-rated schools, convenient access to the Commuter rail to Boston
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Walk/Jog Trails • Bike Path • Conservation Area • Highway Access • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Cable Hookup, Recessed Lighting
Dining Room
Lvl FirstChair Rail, Deck - Exterior, Wainscoting, Lighting - Pendant
Kitchen
Lvl FirstFlooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Master Bedroom
Lvl SecondWalk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl SecondBathroom 1
Lvl FirstBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - With Tub & Shower
Listing Agent: Satish Bhogadi
Listing Office: Key Prime Realty LLC
MLS® Number: 73541336
