92A Willow Street #2 Acton — Photo 1 of 24
Recent Drop: $50,000
$1,339,000
Investment Analysis — 92A Willow Street #2
Acton, MA 01720
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 01720 carries an estimated $3,140/mo in gross rent — about a 0.62% cap rate and $8,249/yr in estimated NOI at the $1,339,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
4,100
Style
Condominium
Built
2026
MOVE-IN READY! Premier New Construction—Last One Available! Beautifully designed 3,000 sq. ft. home with expansion potential, including a walk-up insulated attic. Bright, open-concept layout with custom millwork, recessed lighting, a first-floor Pooja Room, and a chef's kitchen featuring quartz countertops and a walk-in pantry. The primary suite offers a spa-like bath with walk-in shower and dual vanities. Flexible living includes two home offices, bonus room, oversized laundry, and a two-car garage with EV wiring. Seller will finish approximately 1,100 sq. ft. of lower-level space for an additional $59,000. Enjoy a wrap-around porch and deck, plus hardwired Ethernet and efficient two-zone heating and cooling. Conveniently located near the train, shopping, dining, top-rated schools, and West Acton Village.
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 MLS and other third-party data may be inaccurate or out of date.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 • Range Hood
Neighborhood
Shopping • Walk/Jog Trails • Bike Path • Conservation Area • Highway Access • Public School
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Open Floorplan, Recessed Lighting
Dining Room
Lvl FirstFlooring - Hardwood, Open Floorplan, Recessed Lighting
Kitchen
Lvl FirstFlooring - Hardwood, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Deck - Exterior, Open Floorplan, Recessed Lighting, Slider, Stainless Steel Appliances
Office
Lvl FirstCloset, Flooring - Hardwood
Family Room
Lvl FirstMaster Bedroom
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Walk-In Closet(s)
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCedar Closet(s)
Bathroom 1
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Closet - Linen, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Tiled With Tub, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl FirstBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Property History
$1,339,000
Was $1,389,000
Jul 31, 2026
MLS® 73544689
$1,389,000
Jul 5, 2026
MLS® 73544689
Listing Agent: Jim J. D Agostine
Listing Office: Commonwealth Properties Group
MLS® Number: 73544689
