126 Orton Street Ext Worcester — Photo 1 of 32
$399,000
Investment Analysis — 126 Orton Street Ext
Worcester, MA 01604 — Grafton Hill
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01604 carries an estimated $2,250/mo in gross rent — about a 3.98% cap rate and $15,874/yr in estimated NOI at the $399,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
1,448
Style
Single Family
Built
1988
Turnkey in Grafton Hill. Freshly painted throughout, features new carpeting and brand-new, never-used stainless steel appliances. This attached single-family home offers two bedrooms, two-and-a-half baths, and approximately 1,448 square feet. The main level connects the living room, dining room, refreshed kitchen, and half bath, with a rear deck extending the living space outdoors. Upstairs, two generously sized bedrooms include a primary suite with a private bath, plus a second full bath. The finished walkout lower level provides flexible space for an office, gym, or media room, with laundry conveniently located nearby. A walk-up attic adds valuable storage. Gas forced-air heat, central air, a one-car drive-under garage, and off-street parking complete the property. Convenient to UMass Memorial, local shopping, parks, and major commuter routes. Best of all, there are no condo fees.
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: 724 sq ft (the lesser of 900 sq ft or half the 1,448 sq ft principal dwelling). Lot size: 4,004 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.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Water Heater • Range • Dishwasher • Refrigerator
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First19 x 16
Flooring - Wall to Wall Carpet
Dining Room
Lvl First10 x 11
Flooring - Stone/Ceramic Tile
Kitchen
Lvl First7 x 11
Flooring - Stone/Ceramic Tile
Primary Bedroom
Lvl Second10 x 19
Bathroom - Full, Flooring - Wall to Wall Carpet
Bedroom 2
Lvl Second10 x 19
Bathroom 1
Lvl FirstBathroom - Half
Bathroom 2
Lvl SecondBathroom - Full
Bathroom 3
Lvl SecondBathroom - Full
Listing Agent: Creatini Group
Listing Office: eXp Realty LLC - Corporate Office
MLS® Number: 73577709