113 Heritage Drive #113 Northbridge — Photo 1 of 28
$266,000
Investment Analysis — 113 Heritage Drive #113
Northbridge, MA 01588
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01588 carries an estimated $1,750/mo in gross rent — about a 3.08% cap rate and $8,180/yr in estimated NOI at the $266,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
970
Style
Condominium
Built
1986
THIS CONDOMINIUM HOME IS SITUATED IN AN ESTABLISHED AND CONFORMING NEIGHBORHOOD WITH 2 BEDROOMS, 1 BATHS, AND 970 SQFT OF LIVING SPACE // THIS IS A HUD PROPERTY. SOLD AS-IS. HUD WILL NOT REPLACE OR REPAIR ANY ISSUES. SOLD AS IS // FINAL WATER READING, SMOKE CERTIFICATE & 6-D CERTIFICATE ARE BUYERS / BUYERS AGENT RESPONSIBILITY. IT'S RECOMMENDED THE BUYER OR BUYER'S LAWYER / AGENT PERFORM DUE DILIGENCE ON BEHALF OF THE BUYER // LISTED AS “IE” ((INSURED WITH ESCROW)). FINANCIAL TERMS: ELIGIBLE FORIE ELIGIBLE FOR FHA FHA, 203K, CONVENTIONAL & CASH PLEASE SEE ATTACHED DISCLOSURES W/ LBP ADDENDUM ATTACHED TO MLS.HUD CASE # 251-731535 // SEE ATTACHED DISCLOSURES. ELIGIBLE BIDDERS: NONE PROFIT & OWNER OCCUPIED AND GOVERNMENT AGENCIES, FROM 08/24/2026 BY 09/04/2026 11:59:59 PM. SELLER PREFERS HUD HOMES SOLD BY ELECTRONIC BID ONLY.
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 MLS and other third-party data may be inaccurate or out of date.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
Geography
Listing Agent: Christina Kelly
Listing Office: ALL CAPITAL REALTY, LLC
MLS® Number: 73568127
