Active
466 Days on market
54 Richards St #0 Worcester — Photo 1 of 23

54 Richards St #0 Worcester — Photo 1 of 23

Recent Drop: $20,000

$419,000
$399,000

$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.

View Standard Listing

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$429,000
Annual Taxes--
HOA Fee$280

Parking

Garage2
Off-Street2

Interior Specifications

Total Rooms5
FireplacesNone
FlooringTile, Carpet, Hardwood
BasementY

Climate & Utilities

HeatingCentral, Forced Air
CoolingCentral Air
WaterPublic
SewerPublic Sewer

Building & Exterior

ConstructionFrame
RoofShingle
Foundation--
ZoningRG-5

Property & Lot

Acres0.33
SqFt Lot14,503
Lot Features--

Amenities & Appliances

Range • Dishwasher • Disposal • Microwave • Refrigerator

Neighborhood

Public Transportation • Public School • University

Geography

Floorplan Breakdown

Structural Layout

Third
Primary Bedroom
Second
Living RoomDining RoomKitchenBedroom 2Bedroom 3
Living Room
Lvl Second

Bathroom - Full, Flooring - Hardwood

Dining Room
Lvl Second

Flooring - Hardwood

Kitchen
Lvl Second

Flooring - Hardwood

Primary Bedroom
Lvl Third

Bathroom - Full, Flooring - Stone/Ceramic Tile, Flooring - Wall to Wall Carpet

Bedroom 2
Lvl Second
Bedroom 3
Lvl Second

Flooring - Hardwood

Property History

Price Drop
$399,000

Was $405,000

Sep 16, 2026

MLS® 73387737

Price Drop
$405,000

Was $409,000

Dec 14, 2025

MLS® 73387737

Price Drop
$409,000

Was $410,000

Dec 2, 2025

MLS® 73387737

Price Drop
$410,000

Was $415,000

Oct 30, 2025

MLS® 73387737

Price Drop
$415,000

Was $417,000

Sep 22, 2025

MLS® 73387737

Price Drop
$417,000

Was $419,000

Sep 19, 2025

MLS® 73387737

Listed
$429,000

Jun 9, 2025

MLS® 73387737

Listing Provided By

Listing Agent: Sarah Vo

Listing Office: Charlton Realty

MLS® Number: 73387737