29 Gammons Road Newton — Photo 1 of 2
$6,995,000
Investment Analysis — 29 Gammons Road
Newton, MA 02468 — Waban
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 6-bedroom in 02468 carries an estimated $4,860/mo in gross rent — about a -0.57% cap rate and $-39,617/yr in estimated NOI at the $6,995,000 list price. Adjust every assumption in the calculator below.
Beds
6
Baths
6.5
SqFt
6,500
Style
Single Family
Built
2027
To be custom built in one of Waban's best neighborhoods is this 6 bedroom/ 6 1/2 bath Contemporary on an almost 18,000 sf lot close to the Zervas school and Waban Square.
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 6,500 sq ft principal dwelling). Lot size: 17,859 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 MLS and other third-party data may be inaccurate or out of date.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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Tankless Water Heater • Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstDining Room
Lvl FirstKitchen
Lvl FirstFamily Room
Lvl FirstPrimary Bedroom
Lvl SecondBedroom 2
Lvl SecondBedroom 3
Lvl SecondBedroom 4
Lvl SecondBedroom 5
Lvl FirstBathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl SecondListing Agent: James Lowenstern
Listing Office: eXp Realty LLC
MLS® Number: 73581021
Related Insights
Newton Seller Proceeds in a Tight Luxury Market
Why Newton Home-Sale Counts Differ by Portal
Newton Housing Market Rebalances at 98% of List
Newton’s Split Market: Price to the Comp, Not the Dream
Newton’s Buyer Trap: Why Single-Family and Condo Strategies Split in 2026
Massachusetts Property Tax Rates: Newton vs Lexington
After the Grant Window: Massachusetts First-Time Buyers
