58 Ledgecrest Dr #58 Worcester — Photo 1 of 42
$415,000
Investment Analysis — 58 Ledgecrest Dr #58
Worcester, MA 01603
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 2-bedroom in 01603 carries an estimated $1,950/mo in gross rent — about a 3.22% cap rate and $13,347/yr in estimated NOI at the $415,000 list price. Adjust every assumption in the calculator below.
Beds
2
Baths
2.5
SqFt
1,286
Style
Condex
Built
2002
58 Ledgecrest Drive sits on a quiet residential street between Webster Square and Tatnuck Square — a split-entry home whose best rooms are the ones you can't see from the curb. The main level opens to a full bay window that carries light across hardwood floors to a tile-surround fireplace framed by two more windows. Behind it, a center-island kitchen and a slider to the freshly restored deck, with stairs down to the backyard. The bedroom level is bright and private: bay windows on both, double closets, and a double-vanity bath between them. The walk-out lower level is the difference-maker — a finished family room with a full bath of its own, opening directly off the attached garage. Home office, guest quarters, gym.Attached garage plus five off-street spaces, central air, gas forced hot air, insulated windows and doors. Every appliance stays; washer and dryer included. Route 9, Route 20, and 290/90/395 are minutes away; Moore State Park is a short drive up into Paxton. Open house September 12th from 12 pm to 2 pm and Sunday the 13th from 11 am to 1 pm.
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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Pool • Park • Walk/Jog Trails • Medical Facility
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl FirstBathroom - Half, Flooring - Hardwood, Open Floorplan
Dining Room
Lvl FirstSkylight, Flooring - Stone/Ceramic Tile
Kitchen
Lvl FirstSkylight, Flooring - Stone/Ceramic Tile, Dining Area, Open Floorplan
Family Room
Lvl BasementBathroom - Full, Flooring - Wall to Wall Carpet
Master Bedroom
Lvl SecondFlooring - Wall to Wall Carpet
Bedroom 2
Lvl SecondListing Agent: Fermin Group
Listing Office: Century 21 North East
MLS® Number: 73573781
