Investment Analysis — 170 Perry Ave #3A

Worcester, MA 01610

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01610 carries an estimated $1,970/mo in gross rent — about a 5.89% cap rate and $13,241/yr in estimated NOI at the $225,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

755

Style

Condominium

Built

1987

MOTIVATED SELLER!! Come make an offer.**Meticulously Maintained Top-Floor Condo with Garage & Private Balcony!** Pride of ownership shines throughout this beautifully maintained top-floor condo, offering comfort, convenience, and stunning city skyline views. The bright and inviting floor plan features two generously sized bedrooms, along with a spacious living room that opens to a private balcony through a sliding glass door. The kitchen offers ample cabinet and counter space, modern appliances, and a functional layout that makes everyday living a breeze. The full bathroom includes added convenience with space for an in-unit stackable washer and dryer. Additional features include an oversized one-car garage with plenty of room for storage, a designated garden area for each unit, fresh interior paint, and upgraded electrical service. This exceptional condo has been meticulously maintained and is truly move-in ready.

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 MLS and other third-party data may be inaccurate or out of date.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