50 North St. Douglas — Photo 1 of 32
$649,500
Investment Analysis — 50 North St.
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 2.79% cap rate and $18,118/yr in estimated NOI at the $649,500 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
3
SqFt
2,782
Style
Single Family
Built
1963
SPACIOUS COLONIAL featuring an in-ground swimming pool, two-car garage, and large fenced-in backyard. The home offers a large kitchen, formal dining room, open-concept living area, sunroom, working fireplace, and plenty of closet space. The beautiful master bedroom includes a walk-in closet and private full bath. Full basement is partially finished with a playroom, offering additional living space. Conveniently located near local amenities, outdoor recreation, and major routes (Only one mile to Route 146) while enjoying the peaceful setting of Douglas. Showings will start at the open house. Saturday 8/29 12:00pm-1:30pm and Sunday 8/30 12:00pm-1:30pm.
ADU Potential
Massachusetts allows one accessory dwelling unit by right in single-family zoning districts statewide (M.G.L. c. 40A §3; 760 CMR 71.00, effective Feb 2025). Estimated maximum ADU size for this property: 900 sq ft (the lesser of 900 sq ft or half the 2,782 sq ft principal dwelling). Lot size: 28,771 sq ft.
Based on listing data, which indicates the property type — not the zoning district. Local dimensional, septic (Title 5), and historic-district requirements still apply. Not legal advice — verify with the municipality.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Shopping • Park • Walk/Jog Trails • Highway Access • House of Worship • Public School
Geography
Listing Agent: Rogelio Zuniga
Listing Office: United Brokers
MLS® Number: 73567472
