
84 Waterford Dr #84 Worcester — Photo 1 of 39
$425,000
Investment Analysis — 84 Waterford Dr #84
Worcester, MA 01602
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-bedroom in 01602 carries an estimated $2,780/mo in gross rent — about a 3.31% cap rate and $14,080/yr in estimated NOI at the $425,000 list price. Adjust every assumption in the calculator below.
Beds
3
Baths
2.5
SqFt
1,718
Style
Condominium
Built
1984
Welcome to 84 Waterford Drive in the West Side and located in the Botany Bay Condominium Development! This beautifully maintained 3-bedroom, 2.5 bath townhouse in the desirable Botany Bay condominium community offers 1,718 square feet of thoughtfully designed living space with a versatile floor plan and room to grow. The first floor offers an inviting living room, family room, dining room, and updated kitchen, providing distinct spaces for everyday living, entertaining, and relaxing. Beautiful hardwood flooring flows throughout the main level. The kitchen features newer soft-close cabinetry, tile backsplash, and granite countertops, combining style and functionality. Enjoy indoor/outdoor living from the screened in covered deck, which opens to an adjoining open deck area. Perfect for morning coffee, outdoor dining, soaking up the sunshine or simply relaxing in the peaceful surroundings. An attached garage add convenience and easy access to the home. Upstairs, the spacious primary bedroom offers a large walk-in closet and a full bathroom. There are two additional bedrooms, a full second bathroom, and convenient second-floor laundry. The finished walk-out lower level, with a slider provides valuable additional living space with endless possibilities for a family room, media area, home gym, office, or guest space. A walk-up unfinished attic provides abundant storage and the potential for future living space. Ideally situated on Worcester’s desirable West Side, this home is conveniently located near Polar Park, shopping, dining, major routes, and area amenities.
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 • Microwave • Refrigerator
Neighborhood
Public Transportation • Shopping • Pool • Tennis Court(s) • Park • Walk/Jog Trails
Geography
Floorplan Breakdown
Structural Layout
Living Room
Lvl First18.916666666 x 12.75
Closet, Flooring - Hardwood, Recessed Lighting
Dining Room
Lvl First13.75 x 9.833333333
Flooring - Hardwood, Balcony / Deck, Exterior Access, Recessed Lighting, Slider
Kitchen
Lvl First12.916666666 x 11.083333333
Bathroom - Half, Flooring - Hardwood, Window(s) - Bay/Bow/Box, Pantry, Countertops - Stone/Granite/Solid, Countertops - Upgraded, Breakfast Bar / Nook, Cabinets - Upgraded, Deck - Exterior, Recessed Lighting, Remodeled, Stainless Steel Appliances, Lighting - Overhead
Family Room
Lvl First17 x 12.416666666
Flooring - Hardwood, Window(s) - Bay/Bow/Box, Exterior Access, Recessed Lighting
Primary Bedroom
Lvl Second17.333333333 x 11.833333333
Bathroom - Full, Ceiling Fan(s), Walk-In Closet(s), Closet, Flooring - Laminate, Lighting - Overhead
Bedroom 2
Lvl Second15.916666666 x 11.583333333
Bedroom 3
Lvl Second13.416666666 x 11.25
Closet, Flooring - Laminate, Lighting - Overhead
Bathroom 1
Lvl First4.083333333 x 4.083333333
Bathroom 2
Lvl Second7.166666666 x 5.833333333
Bathroom 3
Lvl Second5.666666666 x 5
Listing Agent: Judith Conway
Listing Office: OPEN DOOR Real Estate
MLS® Number: 73582273