Active
33 Days on market
25 Vinal St. #28 Auburn — Photo 1 of 41

25 Vinal St. #28 Auburn — Photo 1 of 41

$599,900

Investment Analysis — 25 Vinal St. #28

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 1.59% cap rate and $9,539/yr in estimated NOI at the $599,900 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

3

Baths

2.5

SqFt

2,155

Style

Condominium

Built

2026

Welcome to Oakwood Estates, Auburn's newest luxury condominium community featuring 42 thoughtfully designed duplex-style homes. Now available are two McKenna Plus models with an estimated 60-day delivery! The McKenna Plus offers an open-concept floor plan with spacious kitchen, dining, and living areas, an attached garage, and quality finishes throughout. Base pricing starts at $599,900, with a variety of upgrade options available to personalize your home. Each residence is built with premium standing seam metal roofing, durable vinyl siding, and energy-efficient heating and cooling systems for low-maintenance living. Looking for something different? Additional floor plans and home styles are available on to-be-built homes, including designs featuring a first-floor primary suite. Experience the perfect blend of quality craftsmanship, modern design, and maintenance-free living at Oakwood Estates.

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 MLS and other third-party data may be inaccurate or out of date.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$599,900
Annual Taxes--
HOA Fee$300

Parking

Garage1
Off-Street2

Interior Specifications

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

Climate & Utilities

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

Building & Exterior

Construction--
RoofMetal Roofing (Recycled)
Foundation--
ZoningRES

Property & Lot

Acres--
SqFt Lot--
Lot Features--

Geography

Floorplan Breakdown

Structural Layout

Second
Master BedroomBedroom 2
First
Living RoomKitchenBedroom 3
Basement
Family Room
Living Room
Lvl First

Flooring - Hardwood, Open Floorplan

Kitchen
Lvl First

Flooring - Hardwood, Kitchen Island, Open Floorplan

Family Room
Lvl Basement

Flooring - Hardwood, Closet - Double

Master Bedroom
Lvl Second

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

Bedroom 2
Lvl Second
Bedroom 3
Lvl First

Closet, Flooring - Hardwood

Property History

Listed
$599,900

Aug 10, 2026

MLS® 73561354

Terminated
$624,999

Aug 10, 2026

MLS® 73480747

Listed
$624,999

Feb 27, 2026

MLS® 73480747

Listing Provided By

Listing Agent: Mulryan And Maher Group

Listing Office: Lamacchia Realty, Inc.

MLS® Number: 73561354