Overview Property Details Payment Calculator Walkability

Withdrawn

15 Doris St, Worcester MA 01606

$550,000

Estimated $1,217.15/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $183,333.33

Total Rent: 54504/year

Estimated CAP Rate: 8.38%

5 Bedrooms

3 Full Baths

2,410 SqFt

Total Parking: 2

4,930 SqFt

Fully occupied three unit in a highly desirable Northside locale! This property features two spacious 2-bedroom units and one cozy 1-bedroom unit, all boasting some recent updates. Recent boiler in unit 1. Enjoy the convenience of a prime location with swift access to schoo...

This home has been viewed 56 times

Last Checked: May 20th, 2024 at 4:19am (Source: MLS PIN #73201476)

Gross Income: $54,504

Gross Expenses: $8,404

Net Income Calc: $46,100

CAP Rate: 8.38%

Annual Expenses for 15 Doris St, Worcester MA 01606

Total Gross Expenses (Calculated)$8,404/year

APOD AvailableNo

Heating

Electricity$300

Water$1,200

Gas$1,200

Insurance$3,000

Sewer$1,200

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$3,904

Annual Income & Unit Breakdown for 15 Doris St, Worcester MA 01606

Total Gross Income (Calculated)$54,504

Unit 1

Rental Income$1,635

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 2

Rental Income$1,635

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

Unit 3

Rental Income$1,272

Lease

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)

General Information for 15 Doris St, Worcester MA 01606

Listing ID73201476

Property TypeMulti Family / 3 Family

Price$550,000 ($228.22/SqFt)

Style3 Family

CityWorcester

CountyWorcester

MLS AreaSummit

Neighborhood(s)

Approximate Living Area Total2,410 SqFt

Approximate Lot Size (Acres)0.11 acres

Total Parking2

Garage Parking

Year Built1919

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRS-7

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 15 Doris St, Worcester MA 01606

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceEstimated

Total Gross Expenses By Broker$8,404

Total Gross Income By Broker$54,744

Total Net Income By Broker$46,340

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation2

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 15 Doris St, Worcester MA 01606

Real Estate Taxes$3,904

Tax Year2024

Assessed Value$283,900

Financial Data SourceEstimated

Total Gross Expenses By Broker$8,404

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$54,744

BostonRealEstate.com Gross Income

Total Net Income By Broker$46,340

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.38%

Location Information for 15 Doris St, Worcester MA 01606

Elementary School

Middle School

High School

Neighborhood(s)

MLS AreaSummit

Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Public Transportation, T-station, Private School, University

Contact Information for 15 Doris St, Worcester MA 01606

Agent

Name: David Stead

MLS ID: K0002915

Office ID: AN8069

National Association ID: 453000116

Address: 8 Devonshire Street

City: Worcester

State: MA

Zip: 01605

Office

Name: RE/MAX Partners

MLS Office ID: AN8069

Phone: 508-635-1600

Payment Calculator

$3,714.26 per month

30 Years Fixed, 6.75% Interest

Property Taxes $325.33

Principal & Interest $3,388.93

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Partners

David Stead

Agent Phone

Office Phone

(508) 635-1600

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,930 SqFt)
    [add_date] => 2024-04-27 05:39:03
    [address] => Doris St
    [agent] => Array
        (
            [address] => 8 Devonshire Street
            [city] => Worcester
            [id] => K0002915
            [name] => David Stead
            [national_association] => 453000116
            [office] => AN8069
            [state] => MA
            [zip] => 01605
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,410 SqFt
    [approx_lot_size_acres] => 0.11 acres
    [approx_lot_size_sqft] => 4,930 SqFt
    [assessed_value] => $283,900
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 3 Full
    [bedrooms] => 5
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 15 Doris St Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 8.38%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => Highway Access
            [3] => House Of Worship
            [4] => Public School
            [5] => Shopping
            [6] => Golf
            [7] => Park
            [8] => Medical Facility
            [9] => Laundromat
            [10] => Public Transportation
            [11] => T-station
            [12] => Private School
            [13] => University
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Fully occupied three unit in a highly desirable Northside locale! This property features two spacious 2-bedroom units and one cozy 1-bedroom unit, all boasting some recent updates. Recent boiler in unit 1.  Enjoy the convenience of a prime location with swift access to schools, shopping, and major routes. 2 Long term tenants (both 10+ years). Don't miss out –
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $300
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Estimated
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $1,200
        )

[gross_income] => Array
        (
            [0] => $54,744
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 297319
    [insurance_expense] => Array
        (
            [0] => $3,000
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-20 04:19:07
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,410 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => Summit
    [mls_id] => 73201476
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 46100
    [net_operating_income] => Array
        (
            [0] => $46,340
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN8069
            [name] => RE/MAX Partners
            [phone] => 508-635-1600
        )

[operating_expense] => Array
        (
            [0] => $8,404
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 508-635-9910
    [pool_features] => Array
        (
        )

[price] => $550,000
    [price_per_sqft] => 228.22
    [price_per_unit] => 183333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $3,904
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $1,200
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Withdrawn
        )

[street_number] => 15
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2024
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8404
    [total_gross_income] => 54504
    [total_parking] => 2
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1635
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1635
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1272
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 15 Doris St, Worcester MA 01606
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $1,200
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1919
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01606
    [zoning] => RS-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 20671807
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/297319/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[1] => Array
                (
                    [id] => 20671814
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[2] => Array
                (
                    [id] => 20671815
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[3] => Array
                (
                    [id] => 20671816
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[4] => Array
                (
                    [id] => 20671817
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[5] => Array
                (
                    [id] => 20671818
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

[6] => Array
                (
                    [id] => 20671819
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73201476&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-20 04:19:07
                    [modified] => 2024-05-20 04:19:07
                )

)

)

EXIT

Withdrawn

15 Doris St, Worcester MA 01606

$550,000

Annual Expenses for 15 Doris St, Worcester MA 01606

Annual Income & Unit Breakdown for 15 Doris St, Worcester MA 01606

General Information for 15 Doris St, Worcester MA 01606

Disclosures for 15 Doris St, Worcester MA 01606

Financial Information for 15 Doris St, Worcester MA 01606

Location Information for 15 Doris St, Worcester MA 01606

Contact Information for 15 Doris St, Worcester MA 01606

Agent

Office

Payment Calculator

Exclusive Listing Agent

RE/MAX Partners

David Stead