Investment Analysis — 1093 Wachusett St

Holden, MA 01520

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01520 carries an estimated $3,040/mo in gross rent — about a 5.63% cap rate and $22,258/yr in estimated NOI at the $395,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,572

Style

Single Family

Built

1965

Opportunity awaits! A Holden Ranch with 3 main level bedrooms, 1 bathroom and a 1 car garage. This home has great closet space and a good flow to the floor plan --complete with original hardwoods and custom tiling. Spacious outdoor area with over a half acre lot. Local schools are part of the Wachusett Regional School district. While this home needs some updates, the bones are there and ready for its new owners. Amazing access in and out of Holden via I-190. Being sold as-is.

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: 786 sq ft (the lesser of 900 sq ft or half the 1,572 sq ft principal dwelling). Lot size: 28,749 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 MLS and other third-party data may be inaccurate or out of date.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.