Washington
77 Worcester Road
Listed by: Monique Payne, Heney Realtors/Montpelier, Selling Office: Heney Realtors - Element Real Estate (Montpelier), Listing Courtesy of Prime MLS
$115,000
●
House -
Off Market
77 Worcester Road
Calais, VT 05648
Studio
0 Bath
619 Ft²
$136,786
RealtyHop Estimate
18.94%
Since Jun 1, 2021
National-US
Primary Model
About This Property
1970's cabin updated in the early 80's. A charming retreat nestled
in the woods right across the road from Curtis Pond. Enjoy Village
living in the Maple Corner Community with the Post Office and Store
right around the corner. A large stone hearth is the centerpiece of
this charming cabin. The main floor has a large living and dining
area with wood floors, cathedral ceilings and large windows. A
sleeping loft is over the kitchen area. There is a back door
leading right onto the deck.
Unit Size
619 Ft²
Days on Market
-
Land Size
1.25 acres
Price per sqft
$186
Property Type
House
Property Taxes
$126
HOA Dues
-
Year Built
1970
Payment Calculator (Computations Provided by RealtyHop)
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: 3 years ago (Prime MLS #4860671)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Aug 19, 2022 | Sold | ||
| Sold | |||
| May 31, 2022 | Listed by Heney Realtors - Element Real Estate (Montpelier) | $225,000 | |
| Listed by Heney Realtors - Element Real Estate (Montpelier) | |||
| | |||
|
Curtis Pond Woodland Retreat! The perfect cottage sits in the woods across from Curtis Pond in Maple Corner. Step into this open plan retreat with wood floors and a beautiful stone fireplace. A large open living space with a kitchen and up the ladder steps to the bedroom loft and a peak a boo window to the water. Freshly designed and decorated, the cottage is offered fully furnished and ready for you. Out on the deck, enjoy the views of the pond through the trees, cross the street to the public beach area or launch your kayaks into the water for a paddle. Affordable and Adorable, look no further because this is it!
| |||
| May 13, 2021 | Listed by Heney Realtors/Montpelier | $115,000 | |
| Listed by Heney Realtors/Montpelier | |||
Property Highlights
Parking Available
Fireplace
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
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
About Washington
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Monique Payne, Heney Realtors/Montpelier
Last Updated Date: 2021-05-13
Last Checked: less than 1 hour ago
Data Source: Prime MLS, MLS# 4860671
Copyright 2026 PrimeMLS, Inc. All rights reserved. This information is deemed reliable, but not guaranteed. The data relating to real estate displayed on this display comes in part from the IDX Program of PrimeMLS. The information being provided is for consumers’ personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing
The listing broker’s offer of compensation is made only to participants of the MLS where the listing is filed.
Last Updated Date: 2021-05-13
Last Checked: less than 1 hour ago
Data Source: Prime MLS, MLS# 4860671
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017