Overview Property Details Payment Calculator Walkability

Canceled

26 Mckinley Rd, Worcester MA 01605

$499,900

Estimated $1,219.84/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $249,950

Total Rent: 36000/year

Estimated CAP Rate: 6.22%

4 Bedrooms

2 Full Baths

2,125 SqFt

Total Parking: 4

5,500 SqFt

WILL BE DELIVERED VACANT! Welcome to 26 Mckinley st. This 2 family home is ready for owner occupancy or a great investment opportunity. 1st floor will be delivered vacant, second floor is a tentant at will. The home features (2) - 2 bedroom units. Both with a full baths. The...

This home has been viewed 45 times

Last Checked: June 17th, 2024 at 4:18am (Source: MLS PIN #73221191)

Gross Income: $36,000

Gross Expenses: $4,911

Net Income Calc: $31,089

CAP Rate: 6.22%

Annual Expenses for 26 Mckinley Rd, Worcester MA 01605

Total Gross Expenses (Calculated)$4,911/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$4,911

Annual Income & Unit Breakdown for 26 Mckinley Rd, Worcester MA 01605

Total Gross Income (Calculated)$36,000

Unit 1

Rental Income$1,700

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

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

Unit 2

Rental Income$1,300

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

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

General Information for 26 Mckinley Rd, Worcester MA 01605

Listing ID73221191

Property TypeMulti Family / 2 Family

Price$499,900 ($235.25/SqFt)

Style2 Family - 2 Units Up/down

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total2,125 SqFt

Approximate Lot Size (Acres)0.13 acres

Total Parking4

Garage Parking

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesGentle Sloping, Sloped

Foundation Area

Foundation DescriptionBlock

Accessible Features

Outdoor Space

ZoningRG-5

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 26 Mckinley Rd, Worcester MA 01605

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$20,400

Total Net Income By Broker$20,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 26 Mckinley Rd, Worcester MA 01605

Real Estate Taxes$4,911

Tax Year2023

Assessed Value$342,500

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$20,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$20,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.22%

Location Information for 26 Mckinley Rd, Worcester MA 01605

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, Sidewalks

Contact Information for 26 Mckinley Rd, Worcester MA 01605

Agent

Name: Leal Realty Group

MLS ID: TM318623

Office ID: AN8160

Office

Name: KW Pinnacle Central

MLS Office ID: AN8160

Phone: 508-754-3020

Team Members

Name: David Leal

MLS ID: CN204173

Office ID: AN8160

National Association ID: 453012408

Phone: 508-223-7217

City: Dudley

State: MA

Payment Calculator

$3,489.47 per month

30 Years Fixed, 6.75% Interest

Property Taxes $409.25

Principal & Interest $3,080.22

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

KW Pinnacle Central

Leal Realty Group

Agent Phone

Office Phone

(508) 754-3020

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,500 SqFt)
    [add_date] => 2024-04-27 08:02:49
    [address] => Mckinley Rd
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => TM318623
            [name] => Leal Realty Group
            [national_association] => 
            [office] => AN8160
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,125 SqFt
    [approx_lot_size_acres] => 0.13 acres
    [approx_lot_size_sqft] => 5,500 SqFt
    [assessed_value] => $342,500
    [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] => 2 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 26 Mckinley Rd 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] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.22%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Highway Access
            [2] => House Of Worship
            [3] => Public School
            [4] => Shopping
            [5] => Park
            [6] => Medical Facility
            [7] => Laundromat
            [8] => Public Transportation
            [9] => Sidewalks
        )

[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] => WILL BE DELIVERED VACANT! Welcome to 26 Mckinley st. This 2 family home is ready for owner occupancy or a great investment opportunity. 1st floor will be delivered vacant, second floor is a tentant at will. The home features (2) - 2 bedroom units. Both with a full baths. The first floor unit features granite countertops, hardwood floors, some fresh paint, an eat-in kitchen, gas stove, gas heat, a dishwasher and in-unit laundry. The second floor offers .  Great rental opputunity within walking distance of Umass Hospital Hahnemann Campus and just up the road from Lincoln Plaza. Tons of other  area ammenities including Green Hill Park are withing walking distance. landlord meter, storage shed outside, fenced in yard, and off street parking.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

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

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $20,400
        )

[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] => 302813
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-06-17 04:18:40
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,125 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73221191
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 31089
    [net_operating_income] => Array
        (
            [0] => $20,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN8160
            [name] => KW Pinnacle Central
            [phone] => 508-754-3020
        )

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

[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] => 508-223-7217
    [pool_features] => Array
        (
        )

[price] => $499,900
    [price_per_sqft] => 235.25
    [price_per_unit] => 249950
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Up/down
        )

[real_estate_tax] => $4,911
    [references_required] => Array
        (
        )

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

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 8
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 26
    [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] => 2023
    [team] => Array
        (
            [0] => Array
                (
                    [id] => TM318623
                    [name] => Leal Realty Group
                    [phone] => 508-223-7217
                    [address] => 
                    [city] => 
                    [state] => 
                    [zip] => 
                    [office] => AN8160
                    [national_association] => 
                )

[1] => Array
                (
                    [id] => CN204173
                    [name] => David Leal
                    [phone] => 508-223-7217
                    [address] => 3 Lerner Drive
                    [city] => Dudley
                    [state] => MA
                    [zip] => 01571
                    [office] => AN8160
                    [national_association] => 453012408
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 4911
    [total_gross_income] => 36000
    [total_parking] => 4
    [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] => 1700
        )

[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] => 1300
        )

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

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[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] => 26 Mckinley Rd, Worcester MA 01605
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1890
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01605
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 30848696
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/302813/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:40
                    [modified] => 2024-06-17 04:18:40
                )

[1] => Array
                (
                    [id] => 30848768
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[2] => Array
                (
                    [id] => 30848769
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[3] => Array
                (
                    [id] => 30848770
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[4] => Array
                (
                    [id] => 30848771
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[5] => Array
                (
                    [id] => 30848772
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[6] => Array
                (
                    [id] => 30848773
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[7] => Array
                (
                    [id] => 30848774
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[8] => Array
                (
                    [id] => 30848775
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[9] => Array
                (
                    [id] => 30848776
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[10] => Array
                (
                    [id] => 30848777
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[11] => Array
                (
                    [id] => 30848778
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

[12] => Array
                (
                    [id] => 30848779
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73221191&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-06-17 04:18:41
                    [modified] => 2024-06-17 04:18:41
                )

)

)

EXIT