Investment Analysis — 1199 Grafton St #92

Worcester, MA 01604

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01604 carries an estimated $2,250/mo in gross rent — about a 5.31% cap rate and $13,551/yr in estimated NOI at the $255,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

954

Style

Condominium

Built

1982

Welcome to Twin Oaks Condominiums, offering easy, low-maintenance living in a convenient Worcester location with quick access to Route 20, the Mass Pike, UMass, schools, shopping, restaurants, and everyday amenities. This updated 2 bed 1 bath condo is completely move-in ready. The inviting living and dining area flows seamlessly to a private balcony, creating the perfect space to relax or enjoy your morning coffee. The kitchen is equipped with stylish cabinetry, granite countertops, stainless steel appliances, and the convenience of in-unit laundry. Full bathroom has been tastefully updated. Both bedrooms are generously sized, with the primary bedroom offering direct access to the private balcony, a perfect spot to unwind at the end of the day. Enjoy the convenience of one assigned off-street parking space plus ample guest parking. New hot water tank (2024), washer, dryer, dishwasher & hood fan to name a few recent improvements. Whether you're purchasing your first home, looking to simplify, or searching for a low-maintenance investment, this turnkey condo is ready for its next owner.

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 MLS and other third-party data may be inaccurate or out of date.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