
121 S. Washington Street Belchertown — Photo 1 of 42
$425,000
Investment Analysis — 121 S. Washington Street
Belchertown, MA 01007
Based on HUD Small Area Fair Market Rent for Amherst Town-Northampton, MA MSA, a 3-bedroom in 01007 carries an estimated $2,650/mo in gross rent — about a 4.33% cap rate and $18,419/yr in estimated NOI at the $425,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,857
Style
Single Family
Built
1800
This cute as a button renovated farmhouse is perched on a sunny, flat 1.17 acre lot and is ready for a new owner to call it HOME! With wide pine floors spanning the first floor, this house has charm galore! The absolute show stopper is the sprawling kitchen/dining room with a soaring cathedral ceiling with exposed beams. The kitchen island anchors the space and offers quartz countertops with seating for 3, SS appliances and access to the wrap around deck overlooking the back yard. The other half of this massive room is currently used for a dining area, but it could also serve as a sitting room. A home office tucked at the back of the home provides privacy, plus, it could also serve as a 1st floor bedroom in a pinch! The dining room is the perfect flex space connecting the kitchen with the large living room and the light streams in from the south facing bay window. A full bath with a tub and a convenient main floor laundry closet complete the main floor. Upstairs you'll find all 3 bedrooms, including a primary suite with double closets and a renovated bathroom with a subway tiled walk-in shower. The other two bedrooms feature vaulted ceilings and recessed lighting. The detached 2 car garage has many potential uses, so bring your ideas! Replacement windows throughout, easy to maintain vinyl siding, newer water heater (2020) Quiet and convenient location just 8 minutes to the center of Belchertown and less than 15 minutes to the Mass Pike in Palmer.
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 1,857 sq ft principal dwelling). Lot size: 51,270 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
Electric Water Heater • Water Heater • Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer • Plumbed For Ice Maker
Neighborhood
Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails • Stable(s)
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First14 x 18
Flooring - Wood, Exterior Access, Open Floorplan, Lighting - Overhead
Dining Room
Lvl First12 x 12
Flooring - Wood, Open Floorplan, Lighting - Overhead
Kitchen
Lvl First20 x 22
Cathedral Ceiling(s), Ceiling Fan(s), Beamed Ceilings, Flooring - Wood, Kitchen Island, Exterior Access, Open Floorplan, Recessed Lighting, Remodeled, Stainless Steel Appliances, Lighting - Pendant, Lighting - Overhead
Office
Lvl First8 x 15
Flooring - Wood
Primary Bedroom
Lvl Second11 x 17
Cathedral Ceiling(s), Ceiling Fan(s), Closet, Flooring - Wall to Wall Carpet, Recessed Lighting
Bedroom 2
Lvl Second10 x 10
Bedroom 3
Lvl Second11 x 11
Vaulted Ceiling(s), Closet, Flooring - Wall to Wall Carpet, Recessed Lighting
Bathroom 1
Lvl Main,First9 x 13
Bathroom - Full, Bathroom - With Tub & Shower, Flooring - Wood, Deck - Exterior, Dryer Hookup - Electric, Remodeled, Washer Hookup, Lighting - Sconce, Lighting - Overhead
Bathroom 2
Lvl Second4 x 8
Bathroom - Full, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Remodeled, Lighting - Sconce, Lighting - Overhead
Listing Agent: Kim Raczka
Listing Office: 5 College REALTORS® Northampton
MLS® Number: 73579304

