Active
311 Days on market
25 Vinal St. #26 Auburn — Photo 1 of 10

25 Vinal St. #26 Auburn — Photo 1 of 10

$649,999

Investment Analysis — 25 Vinal St. #26

Auburn, MA 01501

Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01501 carries an estimated $2,230/mo in gross rent — about a 1.38% cap rate and $8,938/yr in estimated NOI at the $649,999 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2.5

SqFt

2,159

Style

Condominium

Built

2025

Now Introducing The Aiden at Oakwood Estates! Auburn’s newest luxury condo community features 42 duplex-style homes designed for modern living. The Aiden—our largest floor plan—offers a spacious garage-under layout, open-concept kitchen, dining, and living areas, and a luxurious primary suite. Built with premium materials including standing seam metal roofs, vinyl siding, and energy-efficient systems for lasting value. Other available designs include The McKenna ($599,900) and The McKenna Plus ($624,900). Pricing ranges from $599,900–$649,900 with upgrade options available. Experience low-maintenance living with high-end finishes in a beautifully designed Auburn community. First-floor primary options available!

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 MLS and other third-party data may be inaccurate or out of date.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

Original Price$649,900
Annual Taxes--
HOA Fee$300

Parking

Garage1
Off-Street2

Interior Specifications

Total Rooms5
FireplacesNone
FlooringTile, Vinyl, Carpet, Hardwood, Flooring - Wall to Wall Carpet
BasementY

Climate & Utilities

HeatingForced Air, Heat Pump
CoolingCentral Air, Heat Pump
WaterPublic
SewerPublic Sewer

Building & Exterior

Construction--
Roof--
Foundation--
ZoningRES

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Geography

Floorplan Breakdown

Structural Layout

Second
Master BedroomBedroom 2
First
Living RoomKitchen
Basement
Family Room
Living Room
Lvl First

Flooring - Wall to Wall Carpet, Open Floorplan

Kitchen
Lvl First

Kitchen Island, Open Floorplan

Family Room
Lvl Basement

Flooring - Wall to Wall Carpet, Closet - Double

Master Bedroom
Lvl Second

Bathroom - Full, Walk-In Closet(s), Flooring - Wall to Wall Carpet

Bedroom 2
Lvl Second

Property History

Price Increase
$649,999

Was $649,900

Jun 8, 2026

MLS® 73451591

Listed
$649,900

Nov 5, 2025

MLS® 73451591

Listing Provided By

Listing Agent: Mulryan And Maher Group

Listing Office: Lamacchia Realty, Inc.

MLS® Number: 73451591