57 Mayflower Rd Needham — Photo 1 of 42
Recent Drop: $309,000
$2,487,000
Investment Analysis — 57 Mayflower Rd
Needham, MA 02492
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02492 carries an estimated $4,770/mo in gross rent — about a 1.41% cap rate and $35,045/yr in estimated NOI at the $2,487,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
5
SqFt
6,114
Style
Single Family
Built
2026
Price drop to sell! New construction offering over 6,000 square feet of living space in a desirable Olin College neighborhood. The versatile floor plan provides seamless indoor-outdoor living, with multiple sliders leading to a spacious patio, outdoor kitchen, and fenced backyard. The main level features a bright two-story foyer, chef's kitchen with custom cabinetry, striking double-sided fireplace, and a private office or guest bedroom. Upstairs, you'll find a luxurious primary suite with a spa-like bath, a guest suite with a private bath and exterior deck, two additional bedrooms, a spacious hall bath, and a fully equipped laundry room. The finished lower level is anything but ordinary, featuring a family room, wet bar/kitchenette, theater room, exercise room, sixth bedroom, and full bath. Additional highlights include 400-amp electrical service, stucco exterior, natural gas, on-demand hot water, security camera system, circular driveway, and high-end upgrades throughout.
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 6,114 sq ft principal dwelling). Lot size: 10,890 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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Stainless Steel Appliance(s)
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First15 x 14
Flooring - Hardwood, Recessed Lighting, Crown Molding
Dining Room
Lvl First16 x 14
Closet/Cabinets - Custom Built, Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting, Crown Molding, Decorative Molding
Kitchen
Lvl First20 x 16
Closet/Cabinets - Custom Built, Flooring - Hardwood, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Breakfast Bar / Nook, Open Floorplan, Recessed Lighting, Stainless Steel Appliances, Lighting - Pendant
Family Room
Lvl First16 x 14
Ceiling Fan(s), Flooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Primary Bedroom
Lvl Second19 x 18
Bathroom - Full, Bathroom - Double Vanity/Sink, Closet - Linen, Walk-In Closet(s), Flooring - Hardwood, Recessed Lighting
Bedroom 2
Lvl Second16 x 13
Bedroom 3
Lvl Second15 x 13
Ceiling Fan(s), Flooring - Hardwood
Bedroom 4
Lvl Second15 x 15
Ceiling Fan(s), Flooring - Hardwood
Bedroom 5
Lvl First15 x 11
Flooring - Hardwood, Exterior Access, Recessed Lighting
Bathroom 1
Lvl FirstBathroom - With Tub, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Bathroom - Tiled With Tub, Walk-In Closet(s), Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Recessed Lighting
Property History
$2,487,000
Was $2,599,000
Sep 15, 2026
MLS® 73530294
$2,599,000
Was $2,698,000
Aug 14, 2026
MLS® 73530294
$2,698,000
Was $2,746,000
Jul 14, 2026
MLS® 73530294
$2,746,000
Was $2,796,000
Jun 24, 2026
MLS® 73530294
$2,796,000
Jun 4, 2026
MLS® 73530294
$2,876,000
Jan 27, 2026
MLS® 73411266
$2,876,000
Jul 30, 2025
MLS® 73411266
Listing Agent: David Shapiro
Listing Office: Keller Williams Realty
MLS® Number: 73530294