Investment Analysis — 26 Rob Roy Rd

Worcester, MA 01602 — West Side

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 4-bedroom in 01602 carries an estimated $3,080/mo in gross rent — about a 5.43% cap rate and $25,770/yr in estimated NOI at the $474,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,552

Style

Single Family

Built

1930

Turnkey 4-bedroom, 2-bath Colonial in Worcester's desirable 01602 neighborhood, extensively renovated from top to bottom. Enjoy the character of an established home with major modern upgrades including new siding, windows, exterior doors, spray foam insulation, 200-amp electrical service, high-efficiency gas combi boiler, gutters, driveway and landscaping. Inside, restored birch hardwood floors complement a stunning new kitchen with upgraded cabinetry, countertops and appliances. The main level offers a spacious living room with fireplace, dining room, full bath and convenient laundry. Upstairs are four bedrooms and a second full bath. A full basement with bulkhead offers excellent storage, while the private backyard abuts conservation land and includes a large storage shed. An exceptional opportunity for buyers seeking a truly move-in-ready home in 01602. Easy to show!

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: 776 sq ft (the lesser of 900 sq ft or half the 1,552 sq ft principal dwelling). Lot size: 6,375 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.