Investment Analysis — 182 Heritage Dr #182

Northbridge, MA 01588

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01588 carries an estimated $1,750/mo in gross rent — about a 2.64% cap rate and $8,178/yr in estimated NOI at the $309,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

971

Style

Condominium

Built

1987

Spacious and well-maintained 1st-floor 2-bedroom end unit offering privacy, easy access, and beautiful move-in ready condition. Bright, open living and dining areas create a comfortable and inviting flow throughout. The fully applianced kitchen features oak cabinets, newer appliances, a newer dishwasher, and ample storage. A separate in-unit laundry room includes a washer and dryer for added convenience. Both bedrooms are generously sized with excellent closet space, including a walk-in closet in the primary bedroom. Enjoy peaceful wooded views from the private covered patio/deck, complete with additional storage. Recent updates include fresh neutral paint, newer appliances, a newer water heater, new exterior entry door, new storm door, new trim, updated wall AC, new toilet, and numerous additional improvements throughout. Offering approximately 971 sq. ft. of living space, low condo fees, and two deeded parking spaces. This home is an excellent alternative to renting or a perfect downsizing opportunity for those seeking low-maintenance living without sacrificing comfort or convenience. Located in a professionally managed community featuring a scenic pond, gazebo, walking trails, beach area, and beautifully maintained grounds. Conveniently situated near shopping, dining, and major routes, with nearby attractions including Purgatory Chasm State Reservation, Shining Rock Golf Club, and historic downtown Whitinsville. A fantastic opportunity for comfortable, low-maintenance living. Schedule your showing today!

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.