Investment Analysis — 10 Arbutus Rd

Worcester, MA 01606

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01606 carries an estimated $2,750/mo in gross rent — about a 4.00% cap rate and $19,982/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,876

Style

Single Family

Built

1928

Come see this newly renovated home with fenced yard in burncoat area! Brand new roof siding gutters most windows and landscaping. The kitchen is brand new white shaker cabinets with a light oak island and bar area; quartz counters and plenty of space for everyone! A large dining room off kitchen is perfect for family dinners. There's a front to back living room with fireplace and separate sunroom off that as well as a half bath on the first floor. There's a nice wide staircase to the 3 bedrooms up and full bath with 2 separate sinks and an extra 3rd floor attic space with all new carpet for kids play room or storage! Finally a nice fenced in back yard perfect for kids, dogs or summer cook-outs. Driveway was just sealed. Great location close to schools parks shopping and highway access. Nothing left to do but unpack! Vacant and ready to move!

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 1,876 sq ft principal dwelling). Lot size: 6,653 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.