80 Locust Ln Needham — Photo 1 of 33
Recent Drop: $86,000
$3,299,000
Investment Analysis — 80 Locust Ln
Needham, MA 02492
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 7-bedroom in 02492 carries an estimated $4,770/mo in gross rent — about a 0.58% cap rate and $19,140/yr in estimated NOI at the $3,299,000 list price. Adjust every assumption in the calculator below.
Beds
7
Baths
5
SqFt
5,969
Style
Single Family
Built
2018
Spectacular opportunity to own this newer construction set on a rare one-acre lot in a desirable cul-de-sac location. Offering 7 bedrooms and 5 full baths, this exceptional home is designed for both everyday living and effortless entertaining. The stunning chef’s kitchen features a large center island, premium Wolf range, and oversized walk-in pantry. Sun-filled living and dining spaces with elegant French doors open to a custom patio and private backyard oasis. The second floor offers five spacious bedrooms with walk-in closets, including a luxurious primary suite with balcony access overlooking the backyard and a versatile loft space. The walk-up third level includes two additional bedrooms, a full bath, and a generous bonus/play space. Welcome Home!
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 5,969 sq ft principal dwelling). Lot size: 45,738 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 MLS and other third-party data may be inaccurate or out of date.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
Gas Water Heater
Neighborhood
Public Transportation • Pool • Tennis Court(s) • Walk/Jog Trails • Bike Path • Conservation Area
Geography
Property History
$3,299,000
Was $3,385,000
Sep 15, 2026
MLS® 73536932
$3,385,000
Jun 16, 2026
MLS® 73536932
Listing Agent: Gabby Cefalo
Listing Office: Coldwell Banker Realty - Wellesley
MLS® Number: 73536932