Worcester
81 Ariel Cir #81
36
Map
$550,000
●
Condo -
Off Market
81 Ariel Cir #81
Sutton, MA 01590
2 Beds
2 Baths,
1
Half Bath
2,200 Ft²
$3,569
Est. Monthly
$400
HOA / Fees
3.98%
Cap Rate
About This Property
Welcome to Forest Edge! This exceptional, young 2,200 sqft
townhouse offers open-concept living with hardwood floors, vaulted
ceilings, and 2 skylights flooding the space with light. The main
level features a spacious living room with gas fireplace, a
well-appointed kitchen with white shaker cabinets, granite island,
stainless steel appliances, and large eat-in area. Sliders open to
a back deck with retractable awning-perfect for summer relaxation.
Enjoy a 1st floor primary suite with walk-in closet and full bath,
plus a 2nd floor bonus room and bedroom with ensuite bath and
walk-in closet. Additional highlights: 2-car garage, handicap
accessibility, central A/C, and more! Convenient to golf, shopping,
restaurants, Grafton Commuter Rail, and Rts 146 & MA Pike for easy
Worcester, Boston & Providence access.
Unit Size
2,200 Ft²
Days on Market
-
Land Size
-
Price per sqft
$243
Property Type
Condo
Property Taxes
$542
HOA Dues
$400
Year Built
2019
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: 12 months ago (MLSPIN #73431743)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Nov 10, 2025 | Sold | ||
| Sold | |||
| Sep 24, 2025 | In contract | - | |
| In contract | |||
| Sep 17, 2025 | Listed by Lamacchia Realty, Inc. | $535,000 | |
| Listed by Lamacchia Realty, Inc. | |||
Property Highlights
Parking Available
Garage
Air Conditioning
Fireplace
Parking Details
Has Garage
Attached Garage
Parking Features: Attached, Off Street
Garage Spaces: 2
Interior Details
Half Bathrooms: 1
Full Bathrooms: 2
Interior Features: Bonus Room
Appliances: Range, Dishwasher, Microwave, Refrigerator
Flooring Type: Wood, Tile, Carpet, Flooring - Wall to Wall Carpet
Laundry Features: First Floor
Rooms: 5
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: Y
Exterior Details
Has Property Attached
Square Footage: 2200
Year Built Source: Public Records
Year Built: 2019
Building Name: Forest Edge At Sutton
Building Area Total: 2200
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Porch, Deck - Wood
Lot Size Units: Acres
Water Source: Public
Financial Details
Tax Assessed Value: $521,800
Tax Annual Amount: $6,502
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 |
|---|---|---|---|---|---|---|---|
|
09/17/2025
|
2 Bed
|
2 Bath
|
2200 ft²
|
$535,000
2 Bed
2 Bath
2200 ft²
|
$550,000
+2.80%
11/10/2025
|
The Home Group
Coldwell Banker Realty - Lynnfield
| |
|
01/09/2020
| |
2 Bed
|
3 Bath
|
2000 ft²
|
$379,900
2 Bed
3 Bath
2000 ft²
|
$379,900
07/02/2020
|
Jeannine Silun
Emerson REALTORS®
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017