25 Orient St Worcester — Photo 1 of 36
$429,900
Investment Analysis — 25 Orient St
Worcester, MA 01604
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01604 carries an estimated $2,790/mo in gross rent — about a 4.99% cap rate and $21,435/yr in estimated NOI at the $429,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1
SqFt
1,445
Style
Single Family
Built
1898
Welcome to 25 Orient St, a comfortable and inviting home with a flexible layout in a convenient Worcester location. The first floor features a large remodeled kitchen with a vaulted ceiling, plenty of cabinet and prep space, and an easy flow into the family room with pellet stove. There’s also a separate dining area and living room, giving you plenty of space to spread out. A first-floor bedroom is a great bonus for guests, a home office, or anyone looking for more one-level living. Upstairs you’ll find two additional bedrooms. Outside, the fenced yard is a great space to enjoy, and the oversized shed/workshop with electricity offers tons of room for storage, hobbies, or projects. Close to Shrewsbury Street dining, downtown Worcester, parks, shopping, medical facilities, and commuter routes.
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: 723 sq ft (the lesser of 900 sq ft or half the 1,445 sq ft principal dwelling). Lot size: 5,000 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 MLS and other third-party data may be inaccurate or out of date.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.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Golf • Medical Facility • Laundromat
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,FirstFlooring - Vinyl, Exterior Access
Dining Room
Lvl Main,FirstFlooring - Vinyl, Lighting - Overhead
Kitchen
Lvl Main,FirstVaulted Ceiling(s), Flooring - Vinyl, Pantry, Countertops - Upgraded, Open Floorplan, Recessed Lighting, Remodeled
Family Room
Lvl Main,FirstWood / Coal / Pellet Stove, Closet, Flooring - Laminate, Exterior Access, Open Floorplan, Sunken
Primary Bedroom
Lvl FirstCloset, Flooring - Vinyl
Bedroom 2
Lvl SecondBedroom 3
Lvl SecondCloset, Flooring - Wall to Wall Carpet
Bathroom 1
Lvl Main,FirstBathroom - Tiled With Tub & Shower, Dryer Hookup - Electric, Washer Hookup
Listing Agent: Michalann Cosme
Listing Office: Citylight Homes LLC
MLS® Number: 73576727