
800 Johnson St North Andover — Photo 1 of 42
$1,149,000
Investment Analysis — 800 Johnson St
North Andover, MA 01845
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01845 carries an estimated $3,960/mo in gross rent — about a 2.03% cap rate and $23,294/yr in estimated NOI at the $1,149,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,885
Style
Single Family
Built
2018
Welcome to this beautifully maintained Craftsman Style Colonial set on 1.25 acres in a peaceful North Andover setting. Built in 2018, this spacious 4-bedroom, 2.5-bath home offers 2,885 square feet of thoughtfully designed living space with a comfortable blend of everyday functionality and inviting gathering areas. The main level features a bright kitchen with hardwood flooring, quartz countertops, and stainless steel appliances, along with a spacious living room, dining room, family room with fireplace, and dedicated home office. Upstairs, the impressive primary suite offers a walk-in closet, second closet and private full bath with double vanity, while three additional bedrooms, a second full bath, and convenient laundry complete the upper level. Step outside to enjoy a private, fenced-in backyard with a deck, professional landscaping, sprinkler system, and decorative lighting, creating an ideal setting for relaxing or entertaining. Additional highlights include natural gas heating, a two-car attached garage, paved driveway with ample parking, central air, central vacuum, and walk-out basement with excellent potential for future living space. Ideally located near shopping, parks, schools, and major routes, this home offers the space, privacy, and convenience you've been looking for.
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 2,885 sq ft principal dwelling). Lot size: 54,450 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
Amenities & Appliances
Tankless Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Shopping • Park • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First22 x 15
Flooring - Hardwood
Dining Room
Lvl null13 x 13
Flooring - Hardwood
Kitchen
Lvl First13 x 13
Flooring - Hardwood, Countertops - Stone/Granite/Solid, Stainless Steel Appliances
Office
Lvl First9 x 10
Flooring - Hardwood
Family Room
Lvl First19 x 13
Flooring - Wall to Wall Carpet
Primary Bedroom
Lvl Second20 x 14
Bathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s), Closet, Flooring - Wall to Wall Carpet
Bedroom 2
Lvl Second11 x 14
Bedroom 3
Lvl Second11 x 14
Closet, Flooring - Wall to Wall Carpet
Bedroom 4
Lvl Second12 x 10
Closet, Flooring - Wall to Wall Carpet
Bathroom 1
Lvl First5 x 6
Bathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl Second9 x 14
Bathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile
Bathroom 3
Lvl Second8 x 10
Bathroom - Full, Bathroom - Double Vanity/Sink, Flooring - Stone/Ceramic Tile
Listing Agent: Team Blue
Listing Office: ERA Key Realty Services
MLS® Number: 73575223
