Investment Analysis — 1511 Main St #A101

Worcester, MA 01603

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 1-bedroom in 01603 carries an estimated $1,520/mo in gross rent — about a 3.51% cap rate and $13,849/yr in estimated NOI at the $395,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,000

Style

Condominium

Built

1890

Experience elevated urban living at Kettle Brook Lofts, a distinctive new Worcester condo community along the scenic Kettle Brook waterway. Listed on the National Register of Historic Places. Choose from 59 beautifully appointed 1, 2, and 3-bedroom style condominium residences which blend historic mill character with modern comfort, featuring exposed brick, timber details, oversized windows, central air, in-unit laundry, deeded parking, elevator access, and common outdoor space. Designed for low-maintenance owner-occupied living, they offer a rare combination of style, convenience, and everyday function. Residents enjoy premium amenities in a boutique community of only 112 exclusive units — an intimate setting that ensures privacy and a true sense of home. Enjoy easy access to downtown Worcester, public transportation, walk/jog trails, dining, and neighborhood amenities, with available upgrade options to personalize your space. Reserve your unit now — limited availability remains.

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 MLS and other third-party data may be inaccurate or out of date.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