Investment Analysis — 23C Crownshield

Uxbridge, MA 01569 — Woodlands II

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 4-bedroom in 01569 carries an estimated $2,980/mo in gross rent — about a 2.67% cap rate and $17,956/yr in estimated NOI at the $671,490 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

2.5

SqFt

2,418

Style

Single Family

Built

2027

Introducing Woodlands II, 74 new homes in established neighborhood. All homes have hardwood flooring, energy efficient on-demand water heater, Central air and natural gas heat, town water and sewer, stainless steel kitchen appliances,energy star washer and dryer, granite or quartz countertops, recessed lighting, and covered front entry with composite decking.To be built-"The Nova Dream" which features a first floor primary suite, open living room/family room/dining room, well appointed kitchen with peninsula, kitchen table area. Upstairs you have 3 good sized bedrooms and an open den space, laundry and a full bath. Kneewall basement w/ 2 windows. Other lots and plans available. Agents on site daily, weekdays 10-4, weekends 11-3.

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 MLS and other third-party data may be inaccurate or out of date.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