
27 Mayflower Circle Worcester — Photo 1 of 36
$464,900
Investment Analysis — 27 Mayflower Circle
Worcester, MA 01606 — Burncoat
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01606 carries an estimated $2,750/mo in gross rent — about a 4.31% cap rate and $20,047/yr in estimated NOI at the $464,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2
SqFt
1,476
Style
Single Family
Built
1941
Story book cape style home on a wonderful cul-de-sac in the Burncoat area. Accessibility is prominent in this location, close to highways,schools,restaurants,shopping,bus line, parks, downtown and more! This home has been well cared for and it shows, newly finished hardwoods ,fresh paint, rebuilt chimney, updated windows, oil tank, siding, to name a few. Front/back living room with fireplace, spacious dining room and/or possible 4th bedroom (city has it listed as 3 bedroom), kitchen with breakfast nook ceramic tiled floor, fully applianced, generous cabinets and counter space with access to back yard. First or second floor primary bedroom(s) with full bath off. Second floor very good size bedrooms with adjoining closet and updated full bathroom with double vanity. Generator hookup only (no generator) in basement and a bonus room for either an office, hobbyist and additional storage. Yard is flat and partially fenced. Garage is convenient and great to have during the NE winters with side entry. This house is full of warmth and charm and with a first floor bedroom(s) and full bath it will appeal to those who prefer one floor living while having additional bedrooms above. The gardens when in full bloom are fabulous and the yard provides a nice patio great for those cookouts and plenty of green space, This is a gem! True Pride of ownership.
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: 738 sq ft (the lesser of 900 sq ft or half the 1,476 sq ft principal dwelling). Lot size: 6,515 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
Amenities & Appliances
Electric Water Heater • Range • Dishwasher • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Medical Facility • Highway Access
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First11 x 20
Flooring - Hardwood
Dining Room
Lvl First11 x 11
Flooring - Hardwood
Kitchen
Lvl First11 x 11
Flooring - Stone/Ceramic Tile, Breakfast Bar / Nook
Office
Lvl BasementPrimary Bedroom
Lvl Second12 x 14
Walk-In Closet(s), Flooring - Hardwood
Bedroom 2
Lvl Second11 x 11
Bedroom 3
Lvl First11 x 11
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Full, Bathroom - Tiled With Tub & Shower
Bathroom 2
Lvl SecondBathroom - With Tub & Shower
Listing Agent: Katherine Oftring
Listing Office: RE/MAX Vision
MLS® Number: 73572077