25 Eaton Rd Dedham — Photo 1 of 38
$599,900
Investment Analysis — 25 Eaton Rd
Dedham, MA 02026
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02026 carries an estimated $3,440/mo in gross rent — about a 3.94% cap rate and $23,638/yr in estimated NOI at the $599,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,316
Style
Single Family
Built
1951
Opportunity knocks! Set on a lovely cul-de-sac off Pine Street, this lovingly maintained ranch style home sits on a beautiful quarter-acre lot and offers tremendous potential for its next owner. Refinished hardwood floors provide a great starting point, while the family room addition features a slider to the deck and expansive backyard—perfect for relaxing, entertaining, gardening, or play. Comfortable and lovable as-is, the home is ready for your cosmetic vision, with opportunities to update the kitchen, bath, electrical, and interior paint while building equity along the way. Garage under steps into what could be a beautiful finished lower level space. There is a 2nd bath with pink and black tile 3/4 bath awaiting your vision. Gas furnace and Central Air conditioning in good working order. Enjoy an exceptionally convenient location with easy access to Route 95 north and south and a straightforward commute into and out of Boston. The Charles River and nearby walking trails offer opportunities for kayaking, walking, and enjoying the outdoors, while restaurants, shopping, and everyday conveniences are all close by. Bring your ideas and make this Riverdale gem your own!
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: 658 sq ft (the lesser of 900 sq ft or half the 1,316 sq ft principal dwelling). Lot size: 10,046 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 • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First17 x 12
Flooring - Hardwood
Kitchen
Lvl First15 x 12
Flooring - Laminate
Family Room
Lvl First15 x 13
Flooring - Wall to Wall Carpet, Deck - Exterior, Exterior Access, Slider
Primary Bedroom
Lvl First16 x 11
Closet, Flooring - Hardwood
Bedroom 2
Lvl First13 x 12
Bedroom 3
Lvl First10 x 9
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom 2
Lvl BasementListing Agent: Watson Homes Team
Listing Office: RE/MAX Real Estate Center
MLS® Number: 73579880
