80 Gary Rd Needham — Photo 1 of 5
$3,585,000
Investment Analysis — 80 Gary Rd
Needham, MA 02494 — Needham Heights
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a -0.17% cap rate and $-6,266/yr in estimated NOI at the $3,585,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
8
SqFt
9,760
Style
Single Family
Built
2026
New Construction!! Stunning modern luxury with international flair in one of Needham’s most desirable neighborhoods. Pictures are Computer generated. This custom-built home on a lush 16,500 SF lot offers 6896 SF above grade plus a 3,718 SF finished lower level. Features include 5+ bedrooms, 8 full baths, and potential for a first- or lower-level ADU/in-law suite. A dramatic two-story great room with floor-to-ceiling windows anchors elegant living spaces. Chef’s kitchen with Wolf and Sub-Zero appliances, custom cabinetry, and oversized island opens to an extraordinary courtyard with mezzanine deck and traditional tea/meditation room. Second level offers four ensuite bedrooms, including a luxurious primary suite. Mudroom, central air, tankless hot water, and 2-car garage complete this exceptional offering.
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 9,760 sq ft principal dwelling). Lot size: 31,233 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 • Oven • Dishwasher • Disposal • Trash Compactor • Microwave • Refrigerator • Freezer • Washer • Dryer • ENERGY STAR Qualified Refrigerator • Wine Refrigerator • ENERGY STAR Qualified Dryer • ENERGY STAR Qualified Dishwasher • ENERGY STAR Qualified Washer • Plumbed For Ice Maker
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Listing Agent: Michael Niden
Listing Office: Keller Williams Realty
MLS® Number: 73524017
