
54 Richards St #0 Worcester — Photo 1 of 23
Recent Drop: $20,000
$399,000
Investment Analysis — 54 Richards St #0
Worcester, MA 01603
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01603 carries an estimated $2,420/mo in gross rent — about a 3.49% cap rate and $13,922/yr in estimated NOI at the $399,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,304
Style
Condominium
Built
2024
New construction townhouse near Clark University with 3 bedrooms and 2 full baths. 2 cars garage. Hardwood floor in living room, dining, and kitchen. Carpets in 3 bedrooms. Granite Countertop. stainless steels appliance. Easy to access route 146, 290, and 90. Close to many amenities. Seller offers to hold 2nd mortgage $15,000 to qualify buyers. HOA includes Master Insurance, Street Maintenance, Trashes, Snow Removal, Landscaping.
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 MLS and other third-party data may be inaccurate or out of date.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
Range • Dishwasher • Disposal • Microwave • Refrigerator
Neighborhood
Public Transportation • Public School • University
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl SecondBathroom - Full, Flooring - Hardwood
Dining Room
Lvl SecondFlooring - Hardwood
Kitchen
Lvl SecondFlooring - Hardwood
Primary Bedroom
Lvl ThirdBathroom - Full, Flooring - Stone/Ceramic Tile, Flooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondFlooring - Hardwood
Property History
$399,000
Was $405,000
Sep 16, 2026
MLS® 73387737
$405,000
Was $409,000
Dec 14, 2025
MLS® 73387737
$409,000
Was $410,000
Dec 2, 2025
MLS® 73387737
$410,000
Was $415,000
Oct 30, 2025
MLS® 73387737
$415,000
Was $417,000
Sep 22, 2025
MLS® 73387737
$417,000
Was $419,000
Sep 19, 2025
MLS® 73387737
$429,000
Jun 9, 2025
MLS® 73387737
Listing Agent: Sarah Vo
Listing Office: Charlton Realty
MLS® Number: 73387737