56 Edgeworth St, Worcester, MA 01605

1 bd · 1 ba · 635 sqft · built 1986 · Worcester · CONDOS·source listing ↗

$225,000

$230,000 first listed

seller intel

Price cut

−2.2%

from $230,000

Motivation score

15/100

OnePercent model (vv1)$1,706/mo

p10–p90 confidence band

HUD Fair Market Rent · 01605 · 1BR$1,660/mo

Area comps median (last 90d)—

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

0.76%vs 0.8% target

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

$225,000

0.76% · rent $1,706

Intrinsic value · income approach

$278,976

19% 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.