Investment Analysis — 39 Waterford Drive #39

Worcester, MA 01602

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01602 carries an estimated $2,240/mo in gross rent — about a 3.15% cap rate and $11,030/yr in estimated NOI at the $349,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,608

Style

Condominium

Built

1984

Welcome Home to this spacious 2-3 Bedroom Condominium in the desirable Community of Botany Bay. As you walk in you are greeted by gleaming hardwood floors. Kitchen boasts stainless steel appliances and tile flooring. Large Living Room and Dining Room allows for entertaining. The First Floor Office is opened to the Second Floor Office. Second Floor may be enclosed for privacy. Main Bedroom with Walk-In Closet, Full Bathroom and Hardwood Floors. Large Second Bedroom. The Loft Area with Skylights provides additional space for exercising, reading or watching TV! Cosmetic updates are waiting for you to bring your imagination and flair to make this your own home. Wonderful Commuter Location with great access to UMASS, Mass College of Pharmacy, Universities, Union Station, Worcester Airport Hanover Theater, Shopping and Restaurants Galore! Easy to show! Make your appointment 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 MLS and other third-party data may be inaccurate or out of date.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.