ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
3
Private - Needham - MA - Comps
4
5
6
7
Property for saleStreet AddressCityStateZipLink to PropertyProperty TypeGarage Condition Status DateAmountBedsBathsSqFtLot SizeYear BuiltPPSF
8
PrivateNeedhamMA02492Link to PropertySFH Available - $ 849,000.00
9
10
11
Similar Properties SoldStreet Address City StateZipLink to PropertyProperty TypeGarageConditionStatusSale DateAmountBedsBathsSqFtLot SizeYear BuiltPPSFDistance
12
10 Hawthorn AveNeedhamMA02492Link to propertySFH2New Construction Sold 03/08/2023 $ 2,100,000.00 54f 1h3,6006,9702023$583.331.60 miles
13
68 Oakland AveNeedhamMA02492Link to propertySFH2New Construction Sold 02/07/2023 $ 2,215,000.00 44f 1h4,0357,4052022$548.950.96 miles
14
437 High Rock StNeedhamMA02492Link to propertySFH1New Construction Sold 10/29/2021 $ 2,110,000.00 55f 1h4,10113,5042021$514.510.06 miles
15
26 Manning StNeedhamMA02494Link to propertySFH2New Construction Sold 08/08/2023 $ 2,140,000.00 45f 1h4,5007,8412023$475.561.66 miles
16
14 Otis StreetNeedhamMA02492Link to propertySFH2New Construction Sold 07/25/2023 $ 2,859,000.00 54f 1h4,62510,0192023$618.161.21 miles
17
620 High Rock StNeedhamMA02492Link to propertySFH2New Construction Sold 05/20/2022 $ 2,632,500.00 55f 0h5,20017,8602021$506.250.46 miles
18
38 Glendale RdNeedhamMA02492Link to propertySFH2New Construction Sold 07/18/2023 $ 2,800,000.00 66f 0h5,22913,1992019$535.481.60 miles
19
27 Coolidge AveNeedhamMA02492Link to propertySFH2New Construction Sold 11/16/2023 $ 2,730,000.00 65f 1h5,2767,8002023$517.441.35 miles
20
50 Nardonne RoadNeedhamMA02492Link to propertySFH2New Construction Sold 08/23/2023 $ 2,550,000.00 54f 1h5,28511,4132023$482.501.09 miles
21
31 Helen RdNeedhamMA02492Link to propertySFH2New Construction Sold 05/17/2023 $ 2,500,000.00 45f 1h5,29010,0002023$472.591.87 miles
22
90 Norfolk StNeedhamMA02492Link to propertySFH2New Construction Sold 05/19/2023 $ 2,338,000.00 55f 1h5,34722,2162022$437.250.73 miles
23
103 Aletha RoadNeedhamMA02492Link to propertySFH2New Construction Sold 01/18/2024 $ 2,695,000.00 66f 0h5,40010,5242023$499.071.83 miles
24
115 Wilshire ParkNeedhamMA02492Link to propertySFH2New Construction Sold 08/29/2023 $ 2,925,000.00 77f 0h5,45510,0192023$536.211.44 miles
25
8 Dawson DriveNeedhamMA02492Link to propertySFH2New Construction Sold 08/18/2023 $ 2,840,000.00 66f 1h5,56210,8902023$510.611.91 miles
26
94 Brookside RdNeedhamMA02492Link to propertySFH2New Construction Sold 11/09/2023 $ 2,885,999.00 45f 0h5,60039,2182022$515.361.75 miles
27
1327 Great Plain AveNeedhamMA02492Link to propertySFH2New Construction Sold 11/07/2023 $ 2,100,000.00 56f 1h5,61610,0192023$373.930.54 miles
28
38 Jarvis CirNeedhamMA02492Link to propertySFH2New Construction Sold 06/05/2023 $ 2,799,000.00 55f 1h5,78010,7592023$484.261.29 miles
29
24 Damon RoadNeedhamMA02494Link to propertySFH2New Construction Sold 05/25/2023 $ 2,800,000.00 67f 1h5,82610,0622023$480.601.24 miles
30
66 Woodlawn AveNeedhamMA02492Link to propertySFH2New Construction Sold 10/05/2023 $ 3,800,000.00 66f 1h7,20012,3272023$527.781.26 miles
31
Average $ 2,622,078.89 5,207
32
33
34
What if - Projected Profits
35
36
 Projected Profit If SQFT is 6000 Projected Profit If SQFT is 5000
37
38
Property Size6,000Property Size5,000
39
Asking Price $ 849,000.00 Asking Price $ 849,000.00
40
PPSF Construction CostUSD 250.00PPSF Construction CostUSD 250.00
41
Estimated Construction Cost
USD 1,500,000.00
Estimated Construction Cost
USD 1,250,000.00
42
ExpensesUSD 2,349,000.00ExpensesUSD 2,099,000.00
43
Average PPSF Sale USD 506.31 Average PPSF Sale USD 506.31
44
After Construction Value USD 3,037,839.40 After Construction Value USD 2,531,532.83
45
Profit USD 688,839.40 Profit USD 432,532.83
46
ROI29.00%ROI21.00%
47
48
* Projected Profits Disclaimer: Do your own due diligencies and comps. Discountedhomelist.com does not guarentee projected profits listed above.
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100