31 Wildrose Ave Worcester — Photo 1 of 42
$499,900
Investment Analysis — 31 Wildrose Ave
Worcester, MA 01602
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01602 carries an estimated $2,780/mo in gross rent — about a 3.92% cap rate and $19,595/yr in estimated NOI at the $499,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
1.5
SqFt
2,030
Style
Single Family
Built
1913
Spacious 3-bedroom, 1.5-bath home offering comfort, character, and future potential! Features include an oversized family room with a pellet stove, a generous living room with a wood stove, a large dining room with a built-in window seat with hidden storage. The kitchen offers stainless steel appliances, a gas range, tile flooring, and a Rinnai on-demand hot water system. Step outside to your own backyard oasis featuring a tranquil koi pond with waterfall, outdoor kitchenette, and plenty of space for entertaining. A one-car garage and oversized 14,300 sq. ft. lot provide even more value, including a potential subdivision or ADU opportunity.Buyer to perform due diligence and verify all approvals. Conveniently located near schools, shopping, parks, restaurants, and major commuter routes. A must-see!
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 2,030 sq ft principal dwelling). Lot size: 14,300 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 MLS and other third-party data may be inaccurate or out of date.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
Gas Water Heater • Range • Dishwasher • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Park • Golf • Medical Facility • House of Worship
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First19 x 13
Wood / Coal / Pellet Stove, Flooring - Hardwood
Dining Room
Lvl First14 x 15
Flooring - Hardwood, Window Seat
Kitchen
Lvl First19 x 14
Flooring - Stone/Ceramic Tile
Office
Lvl First10 x 13
Flooring - Wall to Wall Carpet
Family Room
Lvl First23 x 19
Wood / Coal / Pellet Stove, Skylight, Flooring - Laminate
Primary Bedroom
Lvl Second13 x 15
Closet, Flooring - Hardwood
Bedroom 2
Lvl Second11 x 10
Bedroom 3
Lvl Second9 x 12
Closet, Flooring - Hardwood
Bathroom 1
Lvl First5 x 4
Bathroom - Half, Flooring - Stone/Ceramic Tile
Bathroom 2
Lvl Second9 x 10
Flooring - Stone/Ceramic Tile
Property History
$499,900
Sep 17, 2026
MLS® 73579053
$524,900
Sep 15, 2026
MLS® 73545476
$524,900
Jul 7, 2026
MLS® 73545476
Listing Agent: Richard J. Trifone
Listing Office: RE/MAX Vision
MLS® Number: 73579053
