
277 Dorset Road Newton — Photo 1 of 22
$1,800,000
Investment Analysis — 277 Dorset Road
Newton, MA 02468 — Waban
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 3-bedroom in 02468 carries an estimated $4,390/mo in gross rent — about a 1.43% cap rate and $25,725/yr in estimated NOI at the $1,800,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,172
Style
Single Family
Built
1929
Ideally situated in the highly desirable Dorset Circle neighborhood in Waban, this beautiful center-entrance Colonial-style residence is set on a level lot surrounded by mature plantings. A gracious foyer welcomes you into a front-to-back living room with a fireplace, which flows into a family room or sunroom framed by expansive windows overlooking the grounds. The oversized dining room is rich in character with original moldings and architectural detail. The updated eat-in kitchen features handsome stone countertops, abundant cabinetry, gas cooking, a delightful dining area with room for an expansive table, and views of the beautifully landscaped backyard. A mudroom and half bathroom complete this level. The second floor offers a spacious primary bedroom suite with a generous closet, a wall with a built-in wardrobe, and a bathroom. There are two additional large bedrooms and an exquisitely renovated hall bathroom on this level. Further enhancing this property are gleaming hardwood floors, a new roof, air conditioning, an attractive patio and hardscaping, and a detached two-car garage. This wonderful home is conveniently located near the Angier School, Waban Centre, the Green Line T, and major commuting routes.
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 2,172 sq ft principal dwelling). Lot size: 9,890 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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Oven • Dishwasher • Disposal • Range • Refrigerator • Freezer • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Kitchen Island, Exterior Access, Gas Stove
Family Room
Lvl FirstFlooring - Hardwood
Primary Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Closet, Closet/Cabinets - Custom Built, Flooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half
Bathroom 2
Lvl SecondBathroom - Full, Countertops - Upgraded, Remodeled
Bathroom 3
Lvl SecondBathroom - Full
Listing Agent: Debby Belt
Listing Office: Hammond Residential Real Estate
MLS® Number: 73580638
Open Houses
Related Insights

Newton’s 8,330-Unit Zoning Unlock Isn’t Move-Up Relief

Newton Upper Falls Homes and the Green Line Trade-Off

Newton Move-Up Families and the Buy-Side Trap

Auburndale Space vs. Newton’s ~$1.55M Median

Newton MA Property Tax: Why Assessments Matter

Newton MA Real Estate: Village and Price-Tier Divide

Walkable Newton Neighborhoods: Green Line vs Pike
