21 Dryden St, Worcester, MA 01605

3 bd · 2 ba · 936 sqft · built 1890 · Worcester · SINGLE_FAMILY·source listing ↗

$250,000

rent, three ways

OnePercent model (vv1)$2,364/mo

p10–p90 confidence band

HUD Fair Market Rent · 01605 · 3BR$2,640/mo

Area comps median (last 90d)—

Area comps median (last 90d)

\u2014

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Worcester

Flood risk indexRelatively Low FEMA NRI

Median household income$54,642

Median area rent$1,421/mo

Median home value$392,100

the verdict

0.95%vs 1.0% target

financing: 20% down · — (FRED, live) · 30yr

$250,000

0.95% · rent $2,364

Intrinsic value · income approach

$386,731

35% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.