182 Heritage Dr #182 Northbridge — Photo 1 of 15
$309,900
Investment Analysis — 182 Heritage Dr #182
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 2.64% cap rate and $8,178/yr in estimated NOI at the $309,900 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
1
SqFt
971
Style
Condominium
Built
1987
Spacious and well-maintained 1st-floor 2-bedroom end unit offering privacy and easy access. Bright, open living and dining areas create a comfortable, inviting flow throughout. The fully applianced kitchen features oak cabinets, a newer dishwasher, and plenty of storage. A separate in-unit laundry room includes a washer and dryer for added convenience. Two generously sized bedrooms offer ample closet space, including a walk-in closet in the primary bedroom.Enjoy peaceful wooded views from the private covered patio/deck, complete with additional storage. Numerous updates include fresh paint, a water heater less than one year old, newer dishwasher, new toilet, newer rear entry door, newer screen door, and updated wall AC, along with many other improvements throughout. Offering approximately 971 sq. ft. of living space with deeded parking included.Located in a professionally managed community featuring a scenic pond, gazebo, walking trails, beach area, and beautifully maintained grounds. Convenient to shopping, dining, and major routes, with nearby attractions including Purgatory Chasm State Park, Shining Rock Golf Club, and historic downtown Whitinsville. Schedule your showing today!
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 MLS and other third-party data may be inaccurate or out of date.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 • Refrigerator • Washer • Dryer
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstKitchen
Lvl FirstMaster Bedroom
Lvl First11 x 15
Bedroom 2
Lvl FirstBathroom 1
Lvl FirstListing Agent: Brandon O'Neal
Listing Office: Coldwell Banker Realty - Worcester
MLS® Number: 73532015
