
123 Ferry St #23 Grafton — Photo 1 of 17
Recent Drop: $9,100
$589,900
Investment Analysis — 123 Ferry St #23
Grafton, MA 01560 — South Grafton
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01560 carries an estimated $2,320/mo in gross rent — about a 1.66% cap rate and $9,763/yr in estimated NOI at the $589,900 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,823
Style
Condominium
Built
2018
Easy, low-maintenance living with no shoveling, mowing, or exterior upkeep...this beautiful sunlit townhome is the definition of move-in ready. The main level features a seamless open-concept layout with large windows letting in a ton of natural light. A cozy gas fireplace also serves as the centerpiece of this living space. You’ll love the modern kitchen, finished with crisp white cabinetry, granite countertops, and a central island perfect for casual gatherings. Upstairs holds a large primary bedroom with walk in closet, along with a 2nd bedroom and a shared full bath. One of the standout features of this floor plan is the versatile lower-level suite. With its own full bath and large windows, this space is ideal for a home office, a guest retreat, or a dedicated media room. From here, you can step directly out to a private patio—perfect for grilling and outdoor relaxation. Recent upgrades to include: Recessed lights/dimmer switches and EV Charger - 2023 • Rebuilt HVAC - 2025 • Over the range microwave and On demand gas water heater - 2026. Conveniently positioned for an easy commute with quick access to Mass Pike, Commuter Rail, Routes 495, and 146.
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 MLS and other third-party data may be inaccurate or out of date.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.
Immersive Experience
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Dishwasher • Disposal • Microwave • Refrigerator • Washer • Dryer
Neighborhood
Public Transportation • Shopping • Park • Walk/Jog Trails • Golf • Laundromat
Geography
Property History
$589,900
Was $599,000
Sep 8, 2026
MLS® 73550646
$599,000
Jul 16, 2026
MLS® 73550646
Listing Agent: Rick Grayson
Listing Office: Compass
MLS® Number: 73550646