Overview Property Details Payment Calculator Walkability

Withdrawn

19 Ward Street, Worcester MA 01610

$1,100,000

Estimated $2,489.81/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $183,333.33

Total Rent: 81000/year

Estimated CAP Rate: 6.59%

12 Bedrooms

6 Full Baths

5,336 SqFt

Total Parking: 0

3,484 SqFt

Welcome to this incredible multi-family investment opportunity. Being just steps outside of Kelley Square and Downtown Worcester, the location of this property is everything. This area of Worcester is one of the fastest developing in Massachusetts. Hundreds of residential re...

This home has been viewed 82 times

Last Checked: October 7th, 2024 at 4:14pm (Source: MLS PIN #73223598)

Gross Income: $81,000

Gross Expenses: $8,474

Net Income Calc: $72,526

CAP Rate: 6.59%

Annual Expenses for 19 Ward Street, Worcester MA 01610

Total Gross Expenses (Calculated)$8,474/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,474

Annual Income & Unit Breakdown for 19 Ward Street, Worcester MA 01610

Total Gross Income (Calculated)$81,000

Unit 1

Rental Income$1,800

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 2

Rental Income$1,800

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 3

Rental Income$1,750

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

Unit 4

Rental Income$1,400

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)

General Information for 19 Ward Street, Worcester MA 01610

Listing ID73223598

Property TypeMulti Family / 5+ Family

Price$1,100,000 ($206.15/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total5,336 SqFt

Approximate Lot Size (Acres)0.08 acres

Total Parking0

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

Zoningmulti fam

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesNo

Energy Features

Terms

Disclosures for 19 Ward Street, Worcester MA 01610

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceEstimated, Owner

Total Gross Expenses By Broker$25,453

Total Gross Income By Broker$112,200

Total Net Income By Broker$86,747

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%%

Facilitator Compensation1%%

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 19 Ward Street, Worcester MA 01610

Real Estate Taxes$8,474

Tax Year2023

Assessed Value$598,400

Financial Data SourceEstimated, Owner

Total Gross Expenses By Broker$25,453

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$112,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$86,747

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.59%

Location Information for 19 Ward Street, Worcester MA 01610

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, Public School, Shopping, Medical Facility, Laundromat, Public Transportation, T-station, University

Contact Information for 19 Ward Street, Worcester MA 01610

Agent

Name: Melanie Zaharias

MLS ID: CN232176

Office ID: AN5047

National Association ID: 597510113

Address: 344 Elm Street #45

City: Milford

State: NH

Zip: 03055

Office

Name: Zaharias Real Estate, LLC

MLS Office ID: AN5047

Phone: 603-880-3059

Payment Calculator

$7,484.02 per month

30 Years Fixed, 6.75% Interest

Property Taxes $706.17

Principal & Interest $6,777.85

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Zaharias Real Estate, LLC

Melanie Zaharias

Agent Phone

Office Phone

(603) 880-3059

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.08 acres (3,484 SqFt)
    [add_date] => 2024-04-27 08:11:54
    [address] => Ward Street
    [agent] => Array
        (
            [address] => 344 Elm Street #45
            [city] => Milford
            [id] => CN232176
            [name] => Melanie Zaharias
            [national_association] => 597510113
            [office] => AN5047
            [state] => NH
            [zip] => 03055
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,336 SqFt
    [approx_lot_size_acres] => 0.08 acres
    [approx_lot_size_sqft] => 3,484 SqFt
    [assessed_value] => $598,400
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

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

[association_required] => Array
        (
        )

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

[bathrooms] => 6 Full
    [bedrooms] => 12
    [building_amenities] => Array
        (
            [0] => No
        )

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

[building_management] => Array
        (
        )

[building_debug] => 19 Ward Street 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] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.59%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => Public School
            [2] => Shopping
            [3] => Medical Facility
            [4] => Laundromat
            [5] => Public Transportation
            [6] => T-station
            [7] => University
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full 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] => Welcome to this incredible multi-family investment opportunity. Being just steps outside of Kelley Square and Downtown Worcester, the location of this property is everything. This area of Worcester is one of the fastest developing in Massachusetts. Hundreds of residential rentals are being developed within a mile of these units. Stand on the front porch and see the potential it has to offer in real time. 19 Ward Street is made up of 6 two-bedroom/1 bath units. Three units have been beautifully renovated, and rent has been stabilized. The other three units are in good condition but not renovated, creating an opportunity for an investor to add value and increase gross rental income. Clark University, Holy Cross and WPI are a few of the multiple colleges within 2-3 miles of the property. Polar Park is a newer addition the area which has brought entertainment, retail, restaurants and jobs to the area. New security camera system.
    [disclosures] => 
    [documents_available] => Array
        (
            [0] => No
        )

[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] => 1%%
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
            [0] => Estimated
            [1] => Owner
        )

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

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $112,200
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => No
        )

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

[id] => 303231
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-10-07 16:14:08
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 5,336 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Level
        )

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

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

[mls_area] => 
    [mls_id] => 73223598
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 72526
    [net_operating_income] => Array
        (
            [0] => $86,747
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN5047
            [name] => Zaharias Real Estate, LLC
            [phone] => 603-880-3059
        )

[operating_expense] => Array
        (
            [0] => $25,453
        )

[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
        (
            [0] => No
        )

[phone] => 603-831-4416
    [pool_features] => Array
        (
            [0] => No
        )

[price] => $1,100,000
    [price_per_sqft] => 206.15
    [price_per_unit] => 183333.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $8,474
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
            [2] => Unit 3(water)
            [3] => Unit 4(water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 30
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 19
    [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
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 8474
    [total_gross_income] => 81000
    [total_parking] => 0
    [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] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1800
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1800
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1750
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
            [0] => Y
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 1400
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 19 Ward Street, Worcester MA 01610
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01610
    [zoning] => multi fam
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 36826756
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/303231/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:12
                    [modified] => 2024-10-07 16:14:12
                )

[1] => Array
                (
                    [id] => 36827429
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[2] => Array
                (
                    [id] => 36827430
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[3] => Array
                (
                    [id] => 36827431
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[4] => Array
                (
                    [id] => 36827432
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[5] => Array
                (
                    [id] => 36827433
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[6] => Array
                (
                    [id] => 36827434
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[7] => Array
                (
                    [id] => 36827435
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[8] => Array
                (
                    [id] => 36827436
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[9] => Array
                (
                    [id] => 36827437
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[10] => Array
                (
                    [id] => 36827438
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[11] => Array
                (
                    [id] => 36827439
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[12] => Array
                (
                    [id] => 36827440
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

[13] => Array
                (
                    [id] => 36827441
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73223598&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-10-07 16:14:18
                    [modified] => 2024-10-07 16:14:18
                )

)

)

EXIT

Withdrawn

19 Ward Street, Worcester MA 01610

$1,100,000

Annual Expenses for 19 Ward Street, Worcester MA 01610

Annual Income & Unit Breakdown for 19 Ward Street, Worcester MA 01610

General Information for 19 Ward Street, Worcester MA 01610

Disclosures for 19 Ward Street, Worcester MA 01610

Financial Information for 19 Ward Street, Worcester MA 01610

Location Information for 19 Ward Street, Worcester MA 01610

Contact Information for 19 Ward Street, Worcester MA 01610

Agent

Office

Payment Calculator

Exclusive Listing Agent

Zaharias Real Estate, LLC

Melanie Zaharias