Active

155 Days on market

80 Delmont Ave Worcester — Photo 1 of 35

Recent Drop: $900

$739,900

$739,000

Investment Analysis — 80 Delmont Ave

Worcester, MA 01604

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 6-bedroom in 01604 carries an estimated $3,090/mo in gross rent — about a 2.74% cap rate and $20,276/yr in estimated NOI at the $739,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

2,984

Style

Single Family

Built

1930

The oversized property is tucked away in the heart of the Commonwealth ready for you to call it home! Walk through the private entrance fall in love with the expansive MAIN UNIT! This unit is spread over two levels and has tons of living space. The main living level is complete with oversized living room, generously sized eat in kitchen with granite countertops, full bathroom and bedroom. This level also includes a bonus space off the living area similar to unit 1 but also has an additional room that could be used as an office, play room, or even additional bedroom. Walk up to the 2nd level of this unit where you will find 3 large bedrooms and another full bathroom. The first floor unit has a sprawling layout complete with two large bedrooms, oversized living room and bonus area off the living that could be used as an office or dining space. The eat in kitchen is complete with granite countertops and large windows letting in ample natural light all day long!

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 2,984 sq ft principal dwelling). Lot size: 7,500 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.