25 Vinal St. #28 Auburn — Photo 1 of 41
$599,900
Investment Analysis — 25 Vinal St. #28
Auburn, MA 01501
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01501 carries an estimated $2,230/mo in gross rent — about a 1.59% cap rate and $9,539/yr in estimated NOI at the $599,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
2,155
Style
Condominium
Built
2026
Welcome to Oakwood Estates, Auburn's newest luxury condominium community featuring 42 thoughtfully designed duplex-style homes. Now available are two McKenna Plus models with an estimated 60-day delivery! The McKenna Plus offers an open-concept floor plan with spacious kitchen, dining, and living areas, an attached garage, and quality finishes throughout. Base pricing starts at $599,900, with a variety of upgrade options available to personalize your home. Each residence is built with premium standing seam metal roofing, durable vinyl siding, and energy-efficient heating and cooling systems for low-maintenance living. Looking for something different? Additional floor plans and home styles are available on to-be-built homes, including designs featuring a first-floor primary suite. Experience the perfect blend of quality craftsmanship, modern design, and maintenance-free living at Oakwood Estates.
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 MLS and other third-party data may be inaccurate or out of date.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
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstFlooring - Hardwood, Open Floorplan
Kitchen
Lvl FirstFlooring - Hardwood, Kitchen Island, Open Floorplan
Family Room
Lvl BasementFlooring - Hardwood, Closet - Double
Master Bedroom
Lvl SecondBathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondBedroom 3
Lvl FirstCloset, Flooring - Hardwood
Property History
$599,900
Aug 10, 2026
MLS® 73561354
$624,999
Aug 10, 2026
MLS® 73480747
$624,999
Feb 27, 2026
MLS® 73480747
Listing Agent: Mulryan And Maher Group
Listing Office: Lamacchia Realty, Inc.
MLS® Number: 73561354
