Investment Analysis — 20 Orient Street

Worcester, MA 01604

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 4-bedroom in 01604 carries an estimated $3,090/mo in gross rent — about a 6.05% cap rate and $24,206/yr in estimated NOI at the $399,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,416

Style

Single Family

Built

1880

Fantastic opportunity to own a beautifully maintained home after decades of cherished family ownership! Currently configured as a spacious single-family residence, this property was originally a two-family home, offering exceptional flexibility for a variety of living arrangements. Set on a lovely corner lot, the home features generous-sized bedrooms and baths, beautiful original detailing, a welcoming front porch, a charming yard, and an upper-level rear deck. There’s also ample space to add a driveway if desired. Recent updates include the roof, water heater, and vinyl siding, reflecting the pride of ownership throughout. Whether you envision converting the home back to a two-family (subject to any required approvals), living in one unit while generating rental income from the other, or simply enjoying it as the spacious single-family home it is today, the possibilities are endless. Conveniently located in a desirable neighborhood close to major routes, hospitals, shopping, and everyday amenities, this is a rare opportunity you won’t want to miss! “AS IS” sale, please note!

ADU Potential

Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 708 sq ft (the lesser of 900 sq ft or half the 1,416 sq ft principal dwelling). Lot size: 4,791 sq ft.

Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.

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.