Worcester
77 Ariel Circle #77
$530,000
●
Condo -
Off Market
77 Ariel Circle #77
Sutton, MA 01590
2 Beds
2 Baths,
1
Half Bath
2,200 Ft²
$567,618
RealtyHop Estimate
3.39%
Since Sep 1, 2022
National-US
Primary Model
About This Property
Great opportunity to purchase this fabulous resale at Forest Edge
in Sutton. Many upgrades including marble gas fireplace,
granite in kitchen with oversized island and upgraded cabinets,
upgraded lighting, lots of hardwoods including the first floor
primary bedroom and upstairs hallway. Bright, airy open floor plan
with vaulted ceilings. Office/bonus space on the second floor
offers many opportunities including a third bedroom (no closet).
Potential to finish large basement. Neutral pallet with tasteful
upgrades throughout makes it move in ready!
Unit Size
2,200 Ft²
Days on Market
-
Land Size
-
Price per sqft
$250
Property Type
Condo
Property Taxes
$435
HOA Dues
$310
Year Built
2021
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: 5 months ago (MLSPIN #73002090)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 26, 2022 | Sold | ||
| Sold | |||
| Jun 22, 2022 | Listed by Marty Green Properties | $549,000 | |
| Listed by Marty Green Properties | |||
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
Interior Details
Half Bathrooms: 1
Full Bathrooms: 2
Interior Features: Office
Appliances: Range, Dishwasher, Disposal, Refrigerator, Plumbed For Ice Maker
Flooring Type: Tile, Carpet, Hardwood
Door Features: Insulated Doors
Laundry Features: In Unit, Gas Dryer Hookup, Washer Hookup, First Floor
Rooms: 6
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: Y
Exterior Details
Has Property Attached
Square Footage: 2200
Year Built Source: Owner
Year Built: 2021
Building Name: Forest Edge At Sutton
Building Area Total: 2200
Building Area Units: Square Feet
Window Features: Insulated Windows, Screens
Construction Materials: Frame
Patio and Porch Features: Porch, Deck
Lot Size Units: Acres
Tax Lot: 19
Water Source: Public
Financial Details
Tax Map Number: 3
Tax Assessed Value: $344,100
Tax Annual Amount: $5,223
Utilities Details
Cooling Type: Central Air
Heating Type: Forced Air, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal, Trash, Road Maintenance, Reserve Funds
HOA Fee: $310
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 |
|---|---|---|---|---|---|---|---|
|
06/22/2022
|
2 Bed
|
2 Bath
|
2200 ft²
|
$549,000
2 Bed
2 Bath
2200 ft²
|
$530,000
-3.46%
08/26/2022
|
Rita Wallen
Marty Green Properties
| |
|
03/29/2021
| |
2 Bed
|
3 Bath
|
2000 ft²
|
$469,900
2 Bed
3 Bath
2000 ft²
|
$479,091
+1.96%
01/28/2022
|
Rita Wallen
Marty Green Properties
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017