
19-21 Downfall Rd Newbury — Photo 1 of 42
$1,495,000
Investment Analysis — 19-21 Downfall Rd
Newbury, MA 01922 — Byfield
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 01922 carries an estimated $3,390/mo in gross rent — about a 1.48% cap rate and $22,185/yr in estimated NOI at the $1,495,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,974
Style
Single Family
Built
1904
Cheerful, sun-filled and wonderfully private, this charming 1904 Victorian is tucked away on 4.64 acres at the end of a quiet, non-through street. The home is currently owned by a Master Builder, whose expertise and meticulous stewardship are evident throughout, with thoughtful improvements, quality workmanship and updated systems, including a new roof and large addition. Rich in character, the house features beautiful wood floors, tall ceilings, transom windows and an inviting sense of warmth throughout. Mature perennial gardens add beauty and color across the seasons, while a vegetable garden invites a more sustainable, garden-to-table lifestyle. The chef’s kitchen opens naturally to the family room, with the dining room conveniently nearby for entertaining and everyday living. Looking for a first-floor primary suite? There is space and flexibility to create one with existing bathroom, bedroom, laundry, office and mudroom providing a private entrance. Large addition added featuring gorgeous primary suite with deck, walk in closet and private bathroom on the 2nd floor which also features a sitting room, additional full bath and 3 additional bedrooms. Need room for extended family, guests or an in-law arrangement? The home and barn offer excellent possibilities.The impressive barn is a true standout and is in excellent condition, offering 6 stalls, a tack/grain room, two garage spaces and a huge work area—ideal for equestrian use, hobbies, a workshop or abundant storage. Two frost-free hydrants and a frost-free automatic waterer serve the paddock. An approved/perced lot adds valuable future potential, while the acreage, established gardens, vegetable garden and versatile outbuildings create an exceptional opportunity to embrace a more self-sufficient and sustainable lifestyle. A rare combination of historic character, privacy, usable acreage, thoughtful updates, flexible living options and exceptional outbuildings. A stones throw from all of Byfields ammenities: library, playground, grocery store & town hall. First showings at Sunday’s Open House from 1:30 to 3—hurry, this special property is not to be missed!
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 2,974 sq ft principal dwelling). Lot size: 202,118 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
Water Heater • Tankless Water Heater • Range • Dishwasher • Refrigerator • Washer • Dryer • Vacuum System
Neighborhood
Highway Access • Public School
Geography
Floorplan Breakdown
Structural Layout
Dining Room
Lvl Main,First20 x 15
Flooring - Wood, Exterior Access, Decorative Molding
Kitchen
Lvl Main,First24 x 15
Wood / Coal / Pellet Stove, Flooring - Wood, Dining Area, Countertops - Stone/Granite/Solid, Kitchen Island, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Gas Stove
Office
Lvl Main11 x 11
Flooring - Wood
Family Room
Lvl Main,First19 x 10
Flooring - Wood, Exterior Access
Primary Bedroom
Lvl Second27 x 19
Skylight, Ceiling Fan(s), Vaulted Ceiling(s), Walk-In Closet(s), Flooring - Wood
Bedroom 2
Lvl Second19 x 13
Bedroom 3
Lvl Second14 x 8
Ceiling Fan(s), Closet, Flooring - Wood
Bedroom 4
Lvl Main,First19 x 11
Closet, Flooring - Wood
Bathroom 1
Lvl Main,First7 x 6
Bathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Second11 x 9
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Balcony - Exterior, Countertops - Stone/Granite/Solid, Exterior Access
Bathroom 3
Lvl Second11 x 9
Bathroom - Full, Bathroom - Tiled With Shower Stall, Skylight, Flooring - Stone/Ceramic Tile
Listing Agent: Wendy L. Willis
Listing Office: Keller Williams Realty Evolution
MLS® Number: 73577187