
54 Gainsville Rd Dedham — Photo 1 of 42
$699,900
Investment Analysis — 54 Gainsville Rd
Dedham, MA 02026 — The Manor
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 3.35% cap rate and $23,450/yr in estimated NOI at the $699,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,400
Style
Single Family
Built
1900
Say hello to your new home! This beautifully updated and expanded bungalow in Greenlodge Valley is a keeper. Step into the bright and cheefrul foyer and appreciate the open floor plan family room, into dining space, into the well-appointed kitchen space. Warm hardwood flooring and recessed lighting throughout. The modern, cabinet packed kitchen with vaulted ceiling features granite counter tops, stainless steel appliances, and a breakfast peninsula; bonus, there is an additional cabinet/desk space in the dining area. There is also a full pantry. Several improvements include central air conditioning via high efficiency mini-splits (2023), roof (2024), whole house water filtration system with reverse osmosis technology and an EV charger for your vehicle. Stay cool inside during the hot summer months or step out to the expansive rear deck (built in 2024) to entertain or grill and enjoy an evening with friends and family. The fenced in back yard is lovely and perfect for your furry friends. Back inside, the flexible 1st level floor plan allows for 1 or 2 bedrooms, a home office & has a modern full bath. The upper level is a spacious primary suite with walk in closet and full, spa-like bathroom with jet tub. The walk out basement has full windows and is currently unfinished, but has tremendous potential. It has been plumbed to add another full bath w/tub and has a nice laundry space. A wonderful opportunity to expand. There is additional yard storage similar to a shed under the side addition. Commuters and shoppers delight; with close proximity to Legacy Place, University station, 95/128, and 2 nearby commuter rails lines. Easy access into and out of Boston. Welcome home!
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: 700 sq ft (the lesser of 900 sq ft or half the 1,400 sq ft principal dwelling). Lot size: 7,228 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 • Range • Dishwasher • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First16 x 10
Flooring - Hardwood
Dining Room
Lvl First10 x 10
Flooring - Hardwood
Kitchen
Lvl First12 x 10
Flooring - Stone/Ceramic Tile
Office
Lvl First10 x 6
Primary Bedroom
Lvl Second16 x 13
Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl First14 x 10
Bedroom 3
Lvl First10 x 11
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom 2
Lvl SecondBathroom 3
Lvl BasementProperty History
$699,900
Aug 20, 2026
MLS® 73566133
$719,900
Aug 19, 2026
MLS® 73559899
$719,900
Aug 5, 2026
MLS® 73559899
Listing Agent: Watson Homes Team
Listing Office: RE/MAX Real Estate Center
MLS® Number: 73566133


