Investment Analysis — 10 Hemans Street #21

Worcester, MA 01605

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 1-bedroom in 01605 carries an estimated $1,660/mo in gross rent — about a 4.09% cap rate and $8,585/yr in estimated NOI at the $210,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

709

Style

Condominium

Built

1987

Nicely maintained 1 BR condo in convenient location in area close to stores, restaurants, city amenities, easy to highway. Kitchen has upgraded cabinets & granite counters. Livingroom has sliders to small deck; also wall to wall carpeting - same with bedroom. Updated full bath. 1 deeded parking space unassigned & storage space #21 in attic level.

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 MLS and other third-party data may be inaccurate or out of date.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.