
94 Cynthia Rd Needham — Photo 1 of 41
$2,400,000
Investment Analysis — 94 Cynthia Rd
Needham, MA 02494
Based on HUD Small Area Fair Market Rent for Boston-Cambridge-Quincy, MA-NH HUD Metro FMR Area, a 5-bedroom in 02494 carries an estimated $4,030/mo in gross rent — about a 0.47% cap rate and $11,303/yr in estimated NOI at the $2,400,000 list price. Adjust every assumption in the calculator below.
Beds
5
Baths
4
SqFt
4,291
Style
Single Family
Built
2002
This Needham Colonial Is Built for How You Actually Live. The 2002 colonial sits on a quiet street off Central Avenue, close enough to the new Sunita Williams Elementary School that mornings could mean a short walk instead of a scramble for the car. It's a neighborhood where owners tend to stay put, and this house, with room to spread out both inside and outside, is built to be lived in, not just looked at. Step through the front door and the layout opens up right away: a large foyer, formal living and dining rooms for holiday gatherings and dinner parties, and a kitchen built for real, everyday cooking. Granite counters, a generous island, double ovens, and two dishwashers make it functional for weeknight meals and for hosting without a second thought. The kitchen flows directly into a family room anchored by a fireplace, so whoever's cooking is never cut off from everyone else. A first-floor bedroom and full bath work as a guest suite, private office, or flexible space for extended stays. Upstairs, three more bedrooms share a full bath, and the primary suite has two walk-in closets and a primary bath that feels like you are in a luxury hotel with a double vanity, a walk-in shower, and stone tile underfoot.The finished, walkout lower level adds another 1,640 square feet beyond the home's 4,247 square feet above grade, so this isn't a basement in the traditional sense. It's an exercise room, a game room, and a home office, with a walkout leading up a few steps to the pool deck, so the transition from a workday to an evening swim is easy, not a production.Outside, the backyard is built for the warm months: a heated inground pool, a fenced yard, and a sprinkler system that keeps the landscaping looking cared for without extra effort. The solar panels are fully owned, not leased, which matters when thinking about long-term costs instead of just the next few years. A two-car attached garage and a paved driveway with room for six cars round out the 0.29-acre lot.This is a home built for space and proximity to one of Needham's newer schools, with a backyard that actually gets used, not just admired.
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 4,291 sq ft principal dwelling). Lot size: 12,807 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
Water Heater • Range • Oven • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer • Range Hood • Water Softener
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Window(s) - Bay/Bow/Box, Lighting - Sconce
Dining Room
Lvl FirstFlooring - Hardwood, Window(s) - Bay/Bow/Box, Lighting - Overhead
Kitchen
Lvl FirstSkylight, Flooring - Hardwood, Dining Area, Pantry, Countertops - Stone/Granite/Solid, Kitchen Island, Exterior Access, Open Floorplan, Recessed Lighting, Second Dishwasher, Stainless Steel Appliances, Lighting - Pendant
Office
Lvl BasementCloset, Flooring - Wall to Wall Carpet, Lighting - Overhead
Family Room
Lvl FirstFlooring - Hardwood, Exterior Access, Open Floorplan, Recessed Lighting
Primary Bedroom
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Wall to Wall Carpet, Lighting - Overhead
Bedroom 4
Lvl SecondCloset, Flooring - Wall to Wall Carpet, Lighting - Overhead
Bedroom 5
Lvl FirstCloset, Flooring - Hardwood, Lighting - Overhead
Bathroom 1
Lvl FirstBathroom - Full, Bathroom - With Shower Stall, Flooring - Stone/Ceramic Tile, Lighting - Overhead, Pedestal Sink
Bathroom 2
Lvl SecondBathroom - Full, Bathroom - Double Vanity/Sink, Bathroom - With Shower Stall, Bathroom - With Tub, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid, Lighting - Sconce, Lighting - Overhead
Bathroom 3
Lvl SecondBathroom - Full, Bathroom - Tiled With Shower Stall, Closet - Linen, Flooring - Stone/Ceramic Tile, Double Vanity, Recessed Lighting, Lighting - Sconce
Listing Agent: Migdolmoore Team
Listing Office: Gibson Sotheby's International Realty
MLS® Number: 73566361



