
112 Russell St Worcester — Photo 1 of 36
$625,000
Investment Analysis — 112 Russell St
Worcester, MA 01609
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 4-bedroom in 01609 carries an estimated $2,650/mo in gross rent — about a 2.80% cap rate and $17,503/yr in estimated NOI at the $625,000 list price. Adjust every assumption in the calculator below.
Beds
4
Baths
2.5
SqFt
2,366
Style
Single Family
Built
1928
You’ve probably driven past it. You may have even wondered about it. Now, for the first time, you can see what’s behind the brick walls of one of Elm Park’s most intriguing homes. Built in 1929, the Robert P. Taylor House is a distinctive all-brick Colonial Revival overlooking Worcester’s beloved Elm Park. Its architectural significance earned it a place on a Preservation Worcester house tour, while its remarkable grounds were featured on a Tower Hill Botanic Garden Urban Garden Tour. And it’s easy to understand why. A slate roof, beautiful Classical detailing, hardwood floors and gracious proportions speak to an era when homes were designed to endure. The fireplaced living room flows to an extraordinary family room/solarium, wrapped in arched windows and overlooking the gardens. An oversized dining room adjoins the kitchen, creating wonderful space for entertaining. Upstairs are four bedrooms, including a primary suite with private bath and another bedroom with its own fireplace. Outside, mature trees, abundant perennials, stone patios and a water feature create a surprisingly private garden retreat in the heart of the city. Add a garage and an exceptional location overlooking Elm Park and the Myra Kraft Bridge, with shopping and some of Worcester’s best restaurants and prestigious institutions just a short walk away. This isn’t simply a house with character. It’s a piece of Worcester architecture you get to call home.
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 2,366 sq ft principal dwelling). Lot size: 6,841 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.
Immersive Experience
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Gas Water Heater • Water Heater • Range • Oven • Dishwasher • Refrigerator
Neighborhood
Public Transportation • Shopping • Tennis Court(s) • Park • Walk/Jog Trails • Golf
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl Main,First14 x 20
Flooring - Hardwood, French Doors, Exterior Access, Open Floorplan, Archway, Crown Molding
Dining Room
Lvl Main,First14 x 12
Flooring - Hardwood, Open Floorplan
Kitchen
Lvl First9 x 14
Flooring - Stone/Ceramic Tile, Pantry, Countertops - Stone/Granite/Solid, Stainless Steel Appliances, Gas Stove, Lighting - Overhead
Family Room
Lvl First17 x 14
Flooring - Stone/Ceramic Tile, Exterior Access, Open Floorplan
Primary Bedroom
Lvl Second14 x 17
Bathroom - Full, Closet, Flooring - Hardwood
Bedroom 2
Lvl Second7 x 11
Bedroom 3
Lvl Second14 x 11
Fireplace, Closet, Flooring - Hardwood
Bedroom 4
Lvl Second14 x 11
Closet, Flooring - Hardwood
Bathroom 1
Lvl FirstBathroom - Half
Bathroom 2
Lvl SecondBathroom - Full
Bathroom 3
Lvl SecondBathroom - Full
Listing Agent: David Stead
Listing Office: RE/MAX Partners
MLS® Number: 73579468