
20 Scott Road Belmont — Photo 1 of 26
$2,350,000
Investment Analysis — 20 Scott Road
Belmont, MA 02478 — Winn Brook
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 4-bedroom in 02478 carries an estimated $4,420/mo in gross rent — about a 1.16% cap rate and $27,292/yr in estimated NOI at the $2,350,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
4.5
SqFt
2,834
Style
Single Family
Built
2026
Welcome to this sun-filled, fully renovated 4-bedroom, 4.5-bath Colonial in desirable Belmont Hill. Thoughtfully designed for effortless living and entertaining, this exceptional home features inviting open floor plans on both the first floor and lower level, along with the highest quality finishes throughout. At the heart of the home is a stunning chef’s kitchen with a spacious island and premium stainless-steel appliances. The unique primary bedroom suite offers a generous walk-in closet, beautiful en-suite bath, and a large office or sitting area, creating a private retreat within the home. An added bonus is the fully finished lower level, offering versatile space for a family room, gym, guest suite, or home office. Outside, relax and entertain on the stone patio overlooking the expansive, beautifully landscaped and newly sodded backyard.Additional features include a garage, irrigation system, and stone walls. This is the ideal location for discerning buyers that value the close proximity to Belmont Center's restaurants and shops, area schools, the new library, ice skating rink, Underwood pool, public transportation and highway access.
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 2,834 sq ft principal dwelling). Lot size: 9,960 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 • Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First18 x 13
Flooring - Hardwood, Recessed Lighting
Dining Room
Lvl First16 x 11
Flooring - Hardwood, Recessed Lighting
Kitchen
Lvl First12 x 12
Flooring - Hardwood
Office
Lvl null20 x 9
Family Room
Lvl Basement25 x 20
Primary Bedroom
Lvl Second14 x 13
Flooring - Hardwood
Bedroom 2
Lvl Second11 x 10
Bedroom 3
Lvl Third12 x 12
Flooring - Hardwood
Bedroom 4
Lvl Third11 x 10
Flooring - Hardwood
Property History
$2,350,000
Sep 17, 2026
MLS® 73579100
$1,190,000
Jun 2, 2025
MLS® 73380307
$1,295,000
May 27, 2025
MLS® 73380307
Listing Agent: Patrick Murphy
Listing Office: Coldwell Banker Realty - Belmont
MLS® Number: 73579100

