Investment Analysis — 14 Conifer Circle #3

Shrewsbury, MA 01545

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01545 carries an estimated $2,800/mo in gross rent — about a 1.25% cap rate and $10,200/yr in estimated NOI at the $815,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,317

Style

Condominium

Built

2026

Welcome to Shrewsbury's newest Active Adult 55+ Condominium Community. 48-unit Community consists of Detached Single Units and Duplex Buildings surrounded by natural wooded beauty. Development Offering 4 Floor Plans where Buyers are sure to find a New Home to suit their needs - Homes range from 2100+ to 2900+ sq.ft. All Homes Including First Floor Master Bedroom Suite's. This Listing offering A Plan - HALF DUPLEX. An Impressive Furnished Model Underway where Buyers will have the Opportunity to Customize with their selections! Cabinets, Flooring and more. Photos are of Builders Similar Communities & Model Homes - Not represented to be this Unit - Features/Finishes may not be included & are not represented to be included in this unit or other in the Community - GPS 1 Conifer Circle (Intersection of Greenbriar Drive & Cypress Ave) Weekly Open House Saturdays & Sundays 11am-2pm

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 MLS and other third-party data may be inaccurate or out of date.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