
170 Davis Rd New Braintree — Photo 1 of 13
$125,000
Investment Analysis — 170 Davis Rd
New Braintree, MA 01531
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a home in 01531 carries an estimated $1,290/mo in gross rent — about a 8.77% cap rate and $10,958/yr in estimated NOI at the $125,000 list price. Adjust every assumption in the calculator below.
Beds
--
Baths
--
SqFt
--
Style
Residential
Built
--
Imagine building your forever home somewhere you can hear birds in the morning, watch deer in the evening, and still get to Worcester or Sturbridge when life calls for it. Located on Davis Road in rural New Braintree, this 3.46-acre buildable parcel offers privacy, natural beauty, and a meaningful head start toward construction. The property sits on a quiet, dead-end dirt road that is publicly maintained by the town, with farmland directly across the street and woods, stone walls, and open rural surroundings creating a peaceful New England setting.The preliminary work is already well underway. A well has been installed and inspected, the driveway has been completed, approved, and permitted, and a survey and perc test are in hand. Sellers also have septic plans and house plans from their original vision for the property. The building area is located toward the back right of the lot, reached by a beautiful winding driveway that follows the natural contour of the land. There are no known wetland concerns, and the property offers approximately 250 feet of frontage.The sellers originally planned to build their own forever home here—a 1,200-square-foot colonial with 3 bedrooms, 2 bathrooms, and a full basement. Their plans changed, creating an opportunity for someone else to bring the property to life. Buyers are not required to use those plans and can choose their own builder and design. New Braintree's zoning allows for single-family or two-family construction, with additional ADU flexibility under current Massachusetts law, subject to applicable requirements and buyer verification. High-speed internet is available, and completed water-quality testing returned clear results, providing added due diligence for future development. The setting offers both privacy and access. Approximately 18 miles to Sturbridge, 20 miles to Worcester, 5 miles to Hannaford in North Brookfield, and just 2 miles to the Massachusetts State Police Academy. The property is also near the Winimussett Wildlife Management trail area and offers easy access to the Mass Central Rail Trail.Wildlife is part of everyday life here—birds, deer, and turkeys are common—and the surrounding farms and woods reinforce the feeling of being truly away from it all.There are no deed restrictions, rights-of-ways,
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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Walk/Jog Trails • Conservation Area • House of Worship • Public School
Geography
Listing Agent: Jim Black Group
Listing Office: Real Broker MA, LLC
MLS® Number: 73582392






