Active

20 Days on market

77 Darnell Road Worcester — Photo 1 of 38

$520,000

Investment Analysis — 77 Darnell Road

Worcester, MA 01606

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 4-bedroom in 01606 carries an estimated $3,050/mo in gross rent — about a 4.25% cap rate and $22,121/yr in estimated NOI at the $520,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,955

Style

Single Family

Built

1991

Welcome to 77 Darnell Street, where location, space, and versatility come together! Tucked away on a peaceful dead-end street on the Holden side of Worcester, this home offers a desirable setting with convenient access to shopping, dining, schools, and major routes. The well-designed main level features three bedrooms, a full bathroom, and a bright front living room filled with natural light. The primary bedroom offers convenient access to the full bathroom, which also serves the main living areas. The dining room provides easy access to the back deck, creating a natural extension of the living space and overlooking the backyard. The lower level adds valuable flexibility with a fourth bedroom, second full bathroom, and additional living space, making it ideal for multi-generational living, guests, a home office, or a private retreat. New mini-split systems provide modern comfort, while the overall care of the home reflects pride of ownership.With its flexible floor plan, peaceful dead-end setting, and highly desirable location near the Holden line, 77 Darnell Street offers the space and versatility you've been looking for in Worcester.

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 1,955 sq ft principal dwelling). Lot size: 9,147 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.