Investment Analysis — 22 Clealand Circle

Rutland, MA 01543

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01543 carries an estimated $2,040/mo in gross rent — about a 1.44% cap rate and $10,950/yr in estimated NOI at the $759,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,208

Style

Single Family

Built

2009

Stunning Colonial with Spectacular Views! Welcome to this beautifully maintained home nestled in a well established neighborhood, offering breathtaking views of Mount Wachusett and the surrounding area. The spacious kitchen is the heart of the home, featuring a large island, custom lighting, stainless appliances, and a charming coffee bar. The very large great room is a true standout, complete with a fireplace and pellet stove insert, perfect for cozy evenings and entertaining. The updated den features beautiful plank walls with a 10ft sliding French door that overlooks the private inground saltwater pool, creating a warm and inviting connection between indoor and outdoor living. The home offers three spacious bedrooms, including a primary suite with a walk-in closet and private bathroom. Brand-new carpeting throughout adds a fresh, updated feel. Step outside and enjoy your own private oasis, featuring a fully fenced saltwater pool area, gazebo, expansive brand new decks, brand new storage shed with electricity, and newly installed retaining walls and French drains. The driveway has also been expanded for added parking and convenience. With thoughtful updates, generous living spaces, spectacular views, and exceptional outdoor amenities, this Colonial offers the perfect combination of comfort, privacy, and space for entertaining, it is truly a home to enjoy both inside and out!

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: 900 sq ft (the lesser of 900 sq ft or half the 2,208 sq ft principal dwelling). Lot size: 32,234 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.