Active Under Contract

5 Days on market

82 West St Douglas — Photo 1 of 42

$415,000

Investment Analysis — 82 West St

Douglas, MA 01516

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01516 carries an estimated $2,660/mo in gross rent — about a 4.85% cap rate and $20,133/yr in estimated NOI at the $415,000 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,294

Style

Single Family

Built

1975

Set along a country road just minutes from Douglas town center, this split-level ranch offers a great starting point for a buyer ready to bring some fresh ideas and cosmetic updates. The main level features 3 bedrooms and 1 full bath, including one larger bedroom and two smaller bedrooms, one of which was being used as a home office. The vaulted family room features a fireplace, mini-split and newer bay window, while stunning three-season room provides additional seasonal space overlooking the backyard. Head downstairs to find partially finished space offering additional flexibility, along with laundry, utilities and access to the 1-car garage. Outside, the home sits on a mostly cleared and level half-acre lot with two storage sheds and a small covered area suitable for lawn equipment or storage. A new septic system will be installed by the seller, adding a significant improvement for the next owner. Other updates over the years include a metal shingle roof, Mass Save insulation and newer 330-gallon oil tank. 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: 647 sq ft (the lesser of 900 sq ft or half the 1,294 sq ft principal dwelling). Lot size: 19,998 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.