Worcester
115 Ariel Circle #115
39
Map
$506,000
●
Condo -
Off Market
115 Ariel Circle #115
Sutton, MA 01590
3 Beds
2 Baths,
1
Half Bath
2,294 Ft²
$3,427
Est. Monthly
$400
HOA / Fees
About This Property
PRICE ADJUSTMENT!!! Welcome Home to Forest Edge community!!
You must see this beautifully maintained original owner... end
unit... townhouse style condo. The open floor plan offers
hardwood floors, soaring ceilings, skylights, gas fireplace,
sliders to oversized deck overlooking trees/woods. Open
formal dining area plus a cook's delight kitchen w/ all appliances
boasts upgraded granite counters, maple cabinets, recessed lights +
eating area. First floor bedroom has generous closet space, bath w/
walk in shower, & marble vanity which makes this condo perfect for
multi-generational living. The loft area lends itself to a
study, office, relaxation or work out area or whatever you imagine.
Supersized suite-style bedroom w/ walk in closet,
additional bedroom and full bath with double entry.
Basement is a blank canvas to finish... offering a walk out &
regular size windows + added entry from the garage. OPEN HOUSE-
Sat 12/13/2025 11:30-1:30 pm /Sun 12/14 11:30-1:00 pm
Unit Size
2,294 Ft²
Days on Market
-
Land Size
-
Price per sqft
$225
Property Type
Condo
Property Taxes
$489
HOA Dues
$400
Year Built
2005
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 8 months ago (MLSPIN #73448795)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Feb 10, 2026 | Sold | ||
| Sold | |||
| Dec 20, 2025 | In contract | - | |
| In contract | |||
| Dec 11, 2025 | Price Decreased |
$516,888
↓ $20K
(3.7%) | |
| Price Decreased | |||
| Nov 20, 2025 | Price Decreased |
$536,789
↓ $1K
(0.2%) | |
| Price Decreased | |||
| Oct 28, 2025 | Listed by Maria Smith Real Estate | $537,888 | |
| Listed by Maria Smith Real Estate | |||
Property Highlights
Garage
Parking Available
Air Conditioning
Fireplace
Parking Details
Has Garage
Attached Garage
Has Open Parking
Parking Features: Attached, Garage Door Opener, Off Street, Paved
Garage Spaces: 2
Open Parking Spaces: 2
Interior Details
Half Bathrooms: 1
Full Bathrooms: 2
Interior Features: Loft
Appliances: Range, Dishwasher, Microwave, Refrigerator, Washer, Dryer
Flooring Type: Carpet, Hardwood, Flooring - Wall to Wall Carpet
Laundry Features: Electric Dryer Hookup, Washer Hookup, In Unit, First Floor
Rooms: 6
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: Y
Exterior Details
Has Property Attached
Square Footage: 2294
Year Built Source: Public Records
Year Built: 2005
Building Name: Forest Edge
Building Area Total: 2294
Building Area Units: Square Feet
Patio and Porch Features: Porch, Deck - Wood
Lot Size Units: Acres
Tax Lot: 15-38
Water Source: Public
Financial Details
Tax Map Number: 0003
Tax Assessed Value: $470,700
Tax Annual Amount: $5,865
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Insurance, Maintenance Grounds, Snow Removal, Trash, Road Maintenance
HOA Fee: $400
HOA Fee Frequency: Monthly
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
10/28/2025
|
3 Bed
|
2 Bath
|
2294 ft²
|
$537,888
3 Bed
2 Bath
2294 ft²
|
$506,000
-5.93%
02/10/2026
|
Maria Smith
Maria Smith Real Estate
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017