
40 Woodfall Rd Belmont — Photo 1 of 33
$2,750,000
Investment Analysis — 40 Woodfall Rd
Belmont, MA 02478
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02478 carries an estimated $4,420/mo in gross rent — about a 0.70% cap rate and $19,327/yr in estimated NOI at the $2,750,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
3.5
SqFt
4,538
Style
Single Family
Built
1959
Belmont Hill, Set back from the street beyond a graceful circular drive, this custom-built 1959 mid-century modern home sits on a stunning, expansive lot. Built as a Dream Home for a large family, this sprawling 12 room residence has been enjoyed for generations. The main level alone offers nearly 3,000 square ft, laid out with almost no steps in or out. Easy flow rarely found in homes of this era with an oversized attached 2-car garage. Authentic mid-century luxury lives throughout: walls of glass dissolve the line between indoors and out, framing the private natural yard as a living backdrop. Handsome wood accent walls, clever custom built-ins, and well crafted period details remain beautifully intact. This home was designed for gathering, with generous rooms for family activity and entertaining. Downstairs, a central foyer anchors two distinct wings, including a walk-out lower level, two separate staircases allowing unlimited potential for recreation, wellness, home office, or guest wing. Few homes offer this kind of flexibility for multi-generational living. Numerous recent upgrades, while still offering room to further enhance or expand this Iconic home. A rare offering of privacy and scale.
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 4,538 sq ft principal dwelling). Lot size: 23,360 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
Gas Water Heater • Water Heater • Oven • Dishwasher • Range • Refrigerator • Washer • Dryer
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl FirstMaster Bedroom
Lvl FirstBedroom 2
Lvl FirstBedroom 3
Lvl FirstBedroom 4
Lvl FirstBedroom 5
Lvl BasementBathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl BasementListing Agent: Sarah Destefano
Listing Office: Belmont Homes Realty
MLS® Number: 73575893
