
121 Bailey Street #B12 Worcester — Photo 1 of 13
$210,000
Investment Analysis — 121 Bailey Street #B12
Worcester, MA 01602
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01602 carries an estimated $2,240/mo in gross rent — about a 6.66% cap rate and $13,981/yr in estimated NOI at the $210,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
877
Style
Condominium
Built
1968
Positioned in Worcester’s Tatnuck area, this condo puts Worcester State University, Assumption University, Tatnuck Square, Elm Park and Newton Hill within easy reach, with Route 9 and I-290 providing connections across the city and beyond. Inside, the single-level unit offers two bedrooms and a generously sized living room with flexibility for a dining area or work-from-home setup. The kitchen features stainless steel appliances and ample cabinetry, while both bedrooms provide comfortable proportions and closet space. A full tiled bath with tub and shower completes the interior. Two parking spaces, laundry in the building and common outdoor space add to the functionality. Set within the established Crestwood Arms community, this is an approachable opportunity for a first-time buyer, downsizer or investor seeking a Worcester location close to recreation, higher education, dining, shopping and commuter routes.
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First21 x 13
Ceiling Fan(s), Flooring - Wall to Wall Carpet, Cable Hookup
Kitchen
Lvl First10 x 10
Stainless Steel Appliances
Primary Bedroom
Lvl First14 x 13
Closet, Flooring - Wall to Wall Carpet, Cable Hookup
Bedroom 2
Lvl First10 x 13
Bathroom 1
Lvl First5 x 10
Bathroom - Full, Bathroom - Tiled With Tub & Shower, Flooring - Stone/Ceramic Tile
Property History
$210,000
Aug 21, 2026
MLS® 73566676
$210,000
Sep 10, 2025
MLS® 73413509
$210,000
Aug 4, 2025
MLS® 73413509
Listing Agent: Noah Bange
Listing Office: Chinatti Realty Group, Inc.
MLS® Number: 73566676
