Investment Analysis — 770 Salisbury Street #319

Worcester, MA 01609 — West Side

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 1-bedroom in 01609 carries an estimated $1,500/mo in gross rent — about a 1.01% cap rate and $3,678/yr in estimated NOI at the $365,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

1.5

SqFt

1,045

Style

Condominium

Built

1981

WELCOME TO SALISBURY WEST! SELLER WILL PAY UP TO $6,000 TOWARD BUYER’S CLOSING COSTS PLUS ONE YEAR OF HOA FEES! Enjoy comfortable, low-maintenance living in this inviting move-in ready 1-bedroom, 1.5-bath condo in the Salisbury West community. A versatile flex room offers options for a home office, den, workout area, or potential additional bedroom (no closet).The updated kitchen features granite countertops and soft close cabinetry that is complemented by updated flooring and a neutral color palette throughout. Relax on the screened porch overlooking a wooded setting, with sliding-door access from both the living room and primary bedroom. The spacious primary suite includes two walk-in closets, a full bath, and a linen closet. Central air and a full-size, in-unit washer and dryer add everyday convenience. Deeded underground garage parking, elevator access, temperature-controlled enclosed storage, and guest parking complete the package. Enjoy Salisbury West’s pool, tennis courts, and clubhouse. HOA fees include hot and cold water, trash removal, exterior maintenance, snow removal, and landscaping. Take advantage of this generous seller incentive and make Salisbury West your next home! Seller incentive subject to agreed-upon terms and lender approval, if applicable.

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 MLS and other third-party data may be inaccurate or out of date.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