113 Compass Point Drive #92 Douglas — Photo 1 of 24
$559,900
Investment Analysis — 113 Compass Point Drive #92
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 2.42% cap rate and $13,556/yr in estimated NOI at the $559,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,650
Style
Condominium
Built
2026
FINAL PHASE 4 NOW UNDER CONSTRUCTION!! North Village Condominium is a 124 Duplex style condo community surrounded by acres of conservation land just min. to Rte.146. A short ride to Mass Pike, Providence & Worcester. Beautifully appointed duplex style condos by one of the areas premier builders. Interior features to include full unfinished basements, granite in kitchen & baths, Kohler plumbing fixtures, exterior doors with built-in privacy inner pane blinds, crown molding & craftsman trim details. Mudroom entry off garage w/built-in cubbies. 9' ceiling heights on first level. Living room with a gas fireplace and open concept floor plan that flows into dining room & kitchen for a great entertaining layout. Second level features Main bedroom with en-suite and walk-in closet, laundry room & 2 additional bedrooms with shared bath. Tours available by appointment.
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 MLS and other third-party data may be inaccurate or out of date.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 • Microwave • Refrigerator • Plumbed For Ice Maker
Neighborhood
Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Stable(s) • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstCathedral Ceiling(s), Flooring - Hardwood
Dining Room
Lvl FirstFlooring - Hardwood
Kitchen
Lvl FirstFlooring - Hardwood, Countertops - Stone/Granite/Solid, Kitchen Island
Master Bedroom
Lvl SecondFlooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondFlooring - Wall to Wall Carpet
Bathroom 1
Lvl SecondBathroom - Half, Flooring - Hardwood
Bathroom 2
Lvl SecondBathroom - Double Vanity/Sink, Bathroom - Tiled With Shower Stall, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Bathroom 3
Lvl SecondBathroom - With Tub & Shower, Flooring - Stone/Ceramic Tile, Countertops - Stone/Granite/Solid
Listing Agent: Kimberly A. Barlow
Listing Office: Compass North Realty, Inc.
MLS® Number: 73565707
