
80 Dell Ave Melrose — Photo 1 of 34
$1,249,900
Investment Analysis — 80 Dell Ave
Melrose, MA 02176
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02176 carries an estimated $3,730/mo in gross rent — about a 2.31% cap rate and $28,920/yr in estimated NOI at the $1,249,900 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
3.5
SqFt
2,130
Style
Single Family
Built
1900
Stunning fully renovated 5-bedroom, 3.5-bath luxury home spanning three finished levels. Just steps from Melrose's vibrant downtown restaurants, coffee shops, playgrounds, & the Melrose Common. Beautiful white oak floors & a grand chandelier with high ceilings set a refined tone. The main level features a formal dining room w/ designer wine bar, a large living room perfect for entertaining, & a chef's kitchen with THOR gas range and Bali Gold Quartz throughout. Upstairs, the primary suite offers a true spa-like experience: ensuite bathroom, custom tiled shower w/ 3 shower heads, oversized walk-in closet w/ built-ins, & an Infrared Sauna for health and relaxation. Two additional bedrooms and a full bathroom complete the second floor. The third floor offers flexible space with a bright bedroom, second office/bedroom, & full bath - perfect for guests or work-from-home. Additional highlights include all-new electrical, plumbing, 3-zone heating and cooling, a heat pump water heater, and EV charger and solar-ready infrastructure. Outside, enjoy a generous side yard, private backyard oasis, front and side decks, & a newly paved driveway. Arborvitae trees line the front and back of the property w/ privacy for years to come. A block away from downtown with quick access to Starbucks, Caffè Nero, Whole Foods, Shaws, CVS/Walgreens, playgrounds, & the highly regarded Winthrop Elementary School. Dine at Turner's Seafood, Rising Eagle Public House, or Mexico Lindo, with a short stroll back home. Nearby Oak Grove T Station, local bus routes, & multiple Commuter Rail stations make this a commuter's dream. This turnkey home has every detail covered & ready for you to move in!
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 2,130 sq ft principal dwelling). Lot size: 2,792 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
Electric Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Range Hood
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First14.416666666 x 13.083333333
Flooring - Hardwood, Recessed Lighting
Dining Room
Lvl First14.5 x 14.166666666
Flooring - Hardwood, Balcony - Exterior, Recessed Lighting, Wine Chiller
Kitchen
Lvl First14.75 x 13.583333333
Flooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Cabinets - Upgraded, Open Floorplan, Recessed Lighting, Remodeled, Stainless Steel Appliances
Master Bedroom
Lvl Second13.25 x 11.583333333
Bathroom - Full, Walk-In Closet(s), Closet/Cabinets - Custom Built, Flooring - Hardwood, Recessed Lighting, Steam / Sauna
Bedroom 2
Lvl Second13.25 x 11.75
Bedroom 3
Lvl Second9.083333333 x 13.416666666
Flooring - Hardwood, Recessed Lighting
Bedroom 4
Lvl Third12.583333333 x 8.583333333
Flooring - Hardwood, Recessed Lighting
Bedroom 5
Lvl Third12.583333333 x 11.583333333
Flooring - Hardwood, Recessed Lighting
Bathroom 1
Lvl Main,First8.583333333 x 4.833333333
Bathroom - Half, Dryer Hookup - Electric, Washer Hookup
Bathroom 2
Lvl Second7.833333333 x 6.75
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Hardwood, Flooring - Marble, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl Second6.166666666 x 8.583333333
Bathroom - Full, Bathroom - Tiled With Tub & Shower
Listing Agent: Brianna Beaumont
Listing Office: Stuart St James, Inc.
MLS® Number: 73557375
