22 Huron Ave Worcester — Photo 1 of 3
Recent Drop: $6,000
$89,000
Investment Analysis — 22 Huron Ave
Worcester, MA 01605
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a home in 01605 carries an estimated $1,650/mo in gross rent — about a 16.04% cap rate and $14,280/yr in estimated NOI at the $89,000 list price. Adjust every assumption in the calculator below.
Beds
--
Baths
--
SqFt
--
Style
Residential
Built
--
Build Your Vision in Worcester! Rare opportunity to own a buildable lot in Worcester's desirable RS-7 zoning district. A variance was approved by the City in June 2026, giving buyers a valuable head start toward development. Only minor revisions to the preliminary site plan are needed before applying for a building permit. Subject to all required approvals, the property offers the potential for two single-family homes or one single-family home with an Accessory Dwelling Unit (ADU) under Worcester's current ADU ordinance. Conveniently located near UMass Chan Medical School and major highways. Preliminary site plan and approved variance decision are available. Buyer to complete engineering and obtain all necessary permits and approvals.
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 MLS and other third-party data may be inaccurate or out of date.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
Neighborhood
Public Transportation • Shopping • Medical Facility • Laundromat • Highway Access • House of Worship
Geography
Property History
$89,000
Was $95,000
Aug 2, 2026
MLS® 73551653
$95,000
Jul 17, 2026
MLS® 73551653
$74,000
Apr 25, 2026
MLS® 73464812
$89,500
Jan 2, 2026
MLS® 73464812
$110,000
Jan 1, 2026
MLS® 73457596
$110,000
Nov 25, 2025
MLS® 73457596
Listing Agent: Lina To Carter
Listing Office: eXp Realty LLC
MLS® Number: 73551653