Investment Analysis — Lot 2 Bayliss Way

Uxbridge, MA 01569 — Trowbridge Meadow

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01569 carries an estimated $2,690/mo in gross rent — about a 2.42% cap rate and $21,010/yr in estimated NOI at the $869,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

1,958

Style

Single Family

Built

2026

Welcome to Trowbridge Meadow here in beautiful Uxbridge. Located on a small cul-de-sac, you will have the feel of luxury living in the country with the benefits of being close to town and commuter routes. Our first Ranch is under construction. A spacious home with almost 2000 square feet of living space with a walkout basement with an high ceiling for extra living space. 3 generously sized bedrooms with a cathedral ceiling master bedroom. An open floor plan includes a cathedral ceiling Great Room, Kitchen and Dining area open to an expanded Foyer. The home includes Propane Heat, Central Air and Granite Counter tops. This home is up and about 4 months from completion.

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 1,958 sq ft principal dwelling). Lot size: 41,874 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 MLS and other third-party data may be inaccurate or out of date.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.