Overview Property Details Payment Calculator Walkability

Pending

51 Beaver St, Worcester MA 01603

$950,000

Estimated $16,459.60/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $316,666.67

Total Rent: 100800/year

Estimated CAP Rate: 9.49%

12 Bedrooms

6 Full Baths

6 Parking Spots

0.14 acres

Stunning Fully Remodeled 3-Family Home – Prime Investment Opportunity! Welcome to 51 Beaver St, a beautifully remodeled three-family property offering modern upgrades and excellent income potential. Situated in a prime Worcester location within walking distance of Clarke Uni...

This home has been viewed 7 times

Last Updated: April 3rd, 2025 at 6:48am

Gross Income: $100,800

Gross Expenses: $10,606

Net Income Calc: $90,194

CAP Rate: 9.49%

Annual Expenses for 51 Beaver St, Worcester MA 01603

Total Gross Expenses (Calculated)$10,606/year

APOD AvailableNo

Heating$0

Electricity$0

Water$0

Gas$0

Insurance$0

Sewer$0

Trash Removal$0

Repair & Maintenance$0

Management$0

Miscellaneous$0

Real Estate Tax$10,606

Annual Income & Unit Breakdown for 51 Beaver St, Worcester MA 01603

Total Gross Income (Calculated)$100,800

Unit 1

Rental Income2800

LeaseY

Bedrooms4

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income2800

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

HeatingYes

Rent Includes

Unit 3

Rental Income2800

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingYes

Rent Includes

General Information for 51 Beaver St, Worcester MA 01603

Listing ID73349579

Property TypeMulti Family / 3 Family

Price$950,000 ($207.79/SqFt)

Style

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total4,572 SqFt

Approximate Lot Size (Acres)0.14 acres

Total Parking6

Garage Parking

Year Built1900

Year Built SourcePublic Records

Year RenovatedN/A

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRG-5

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Interior Features for 51 Beaver St, Worcester MA 01603

Disclosures for 51 Beaver St, Worcester MA 01603

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$67,200

Total Net Income By Broker$67,200

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Location Information for 51 Beaver St, Worcester MA 01603

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 51 Beaver St, Worcester MA 01603

Agent

Name: Enis Shehu

MLS ID: CN207901

Office ID: AN5165

National Association ID: 449587275

Phone: 617-957-2482

City: Framingham

State: MA

Office

Name: Cameron Real Estate Group - Framingham

MLS Office ID: AN5165

Phone: 617-999-6014

Team Members

Name: Ilira Shehu

MLS ID: CN222860

Office ID: AN5165

Phone: 508-451-6333

City: Framingham

State: MA

Payment Calculator

$16,459.60 per month

30 Years Fixed, 6.75% Interest

Property Taxes $10,606.00

Principal & Interest $5,853.60

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Cameron Real Estate Group - Framingham

Enis Shehu

Agent Phone

(617) 957-2482

Office Phone

(617) 999-6014

Text Agent Call Agent Call Office

Array
(
    [id] => 601629
    [mls_id] => 73349579
    [status] => Array
        (
            [0] => Pending
        )

[data] => Array
        (
            [c_type] => Multi Family
            [c_style] => Array
                (
                    [0] => 3 Family
                )

[add_date] => 2025-03-25 18:18:13
            [last_sync_date] => 2025-04-03 06:48:13
        )

[address] => Array
        (
            [building_name] => 
            [floor_number] => 0
            [address] => Beaver St
            [city] => Worcester
            [county] => Worcester
            [state] => Massachusetts
            [state_code] => MA
            [zip] => 01603
            [street_number] => 51
            [unit_number] => 
            [unparsed] => Array
                (
                    [0] => 51 Beaver St, Worcester MA 01603
                )

)

[basic] => Array
        (
            [acres] => Approx. 0.14 acres (5,918 SqFt)
            [bathrooms] => 6 Full
            [bedrooms] => 12
            [estimated_monthly_payment] => 
            [living_area] => 4,572 Sq. Ft.
            [price] => $950,000
            [price_per_sqft] => 207.79
            [description] => Stunning Fully Remodeled 3-Family Home – Prime Investment Opportunity! Welcome to 51 Beaver St, a beautifully remodeled three-family property offering modern upgrades and excellent income potential. Situated in a prime Worcester location within walking distance of Clarke University, this turnkey investment is perfect for homeowners and investors alike. Renovations include a new roof, new siding, new windows, and all-new mechanicals for worry-free ownership. Three Spacious Units – Each unit features 4 bedrooms, 2 bathrooms, a bright and open floor plan, and a modern kitchen. Other unit details include quartz countertops, stainless steel appliances, LVP flooring, and contemporary fixtures throughout. Enjoy year-round comfort with brand-new HVAC systems in every unit. A washer/dryer in each apartment makes it extremely convenient for tenants. Off-Street Parking for 6 cars. Come see us at our Open House Saturday and Sunday from 11am-1pm
        )

[general] => Array
        (
            [neighborhoods] => Array
                (
                )

[style] => Array
                (
                )

[association] => No
            [community_features] => Array
                (
                )

[energy_features] => Array
                (
                )

[garage_parking] => 0
            [handicap_access] => No
            [mls_area] => 
            [total_parking] => 6
            [year_built] => 1900
            [year_built_details] => Approximate
            [year_built_source] => Public Records
            [year_renovated] => N/A
            [zoning] => RG-5
        )

[disclosures] => Array
        (
            [lead_paint] => 
            [uffi] => Array
                (
                )

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

[living_area_disclosure] => Array
                (
                )

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

[senior_community] => No
            [special_listing_conditions] => Array
                (
                )

[for_sale_by_owner] => No
            [exclusions] => Array
                (
                )

[disclosures] => 
            [title_5] => 
            [buyer_agent_compensation] => 
            [facilitator_compensation] => 
            [subagent_compensation] => 
            [compensation_based_on] => Array
                (
                )

)

[exterior] => Array
        (
            [approx_lot_size_acres] => 0.14 acres
            [approx_lot_size_sqft] => 5,918
            [total_parking] => 6
            [garage_parking] => 
            [water] => Array
                (
                )

[sewer] => Array
                (
                )

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

[exterior_features] => Array
                (
                )

[foundation_area] => 
            [foundation_materials] => Array
                (
                    [0] => Stone
                )

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

[frontage_length] => 
            [road_frontage_type] => Array
                (
                )

[patio_and_porch] => Array
                (
                )

[roof_material] => Array
                (
                )

[utilities] => Array
                (
                )

[water_views] => Array
                (
                )

[water_views_features] => Array
                (
                )

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

[private_pool] => No
            [pool_features] => Array
                (
                )

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

)

[financial] => Array
        (
            [association] => No
            [association_fee] => Array
                (
                    [0] => $0
                )

[association_fee_frequency] => Array
                (
                )

[association_fee_includes] => Array
                (
                )

[real_estate_tax] => $10,606
            [tax_year] => 2025
            [assessed_value] => $804,100
        )

[interior] => Array
        (
            [approx_living_area_total] => 4,572 SqFt
            [living_area_includes_basement] => Array
                (
                    [0] => No
                )

[rooms] => 15
            [bedrooms] => 12
            [full_baths] => 6
            [half_baths] => 0
            [en_suite_bath] => Array
                (
                    [0] => Yes
                )

[basement] => Array
                (
                )

[heating] => Yes
            [cooling] => Yes
            [fireplaces] => Array
                (
                    [0] => 0
                )

[appliances] => Array
                (
                )

[flooring] => Array
                (
                )

[electric] => Array
                (
                )

)

[lifestyle] => Array
        (
            [garage_parking] => 
            [recently_renovated] => 
            [green_features] => 
            [air_conditioning] => 1
            [equestrian] => 
            [waterview] => 
            [waterfront] => 
            [private_pool] => 
            [lead_paint_free] => 
            [senior_community] => 
            [elevator] => 
            [generator] => 
            [accessible_features] => 
            [townhouse] => 
            [loft] => 
            [association_pool] => 
            [private_outdoor_space] => 
            [pre_construction] => 
            [pet_friendly] => 
            [professional_management] => 
            [laundry] => 
            [beach_front] => 
            [beach_access] => 
        )

[location] => Array
        (
            [elementary_school] => 
            [middle_school] => 
            [high_school] => 
            [mls_area] => 
        )

[agent] => Array
        (
            [id] => CN207901
            [name] => Enis Shehu
            [phone] => 617-957-2482
            [city] => Framingham
            [state] => MA
            [office] => AN5165
            [national_association] => 449587275
        )

[office] => Array
        (
            [id] => AN5165
            [name] => Cameron Real Estate Group - Framingham
            [phone] => 617-999-6014
        )

[buyer_agent] => Array
        (
            [id] => 
        )

[buyer_office] => Array
        (
            [id] => 
        )

[team] => Array
        (
            [0] => Array
                (
                    [id] => CN207901
                    [name] => Enis Shehu
                    [phone] => 617-957-2482
                    [address] => 30 Derby Street
                    [city] => Framingham
                    [state] => MA
                    [zip] => 01701
                    [office] => AN5165
                    [national_association] => 449587275
                )

[1] => Array
                (
                    [id] => CN222860
                    [name] => Ilira Shehu
                    [phone] => 508-451-6333
                    [address] => 30 Derby Street
                    [city] => Framingham
                    [state] => MA
                    [zip] => 01701
                    [office] => AN5165
                    [national_association] => 
                )

)

[media] => Array
        (
            [0] => Array
                (
                    [id] => 84485670
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/601629/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:13
                    [modified] => 2025-04-03 06:48:13
                )

[1] => Array
                (
                    [id] => 84486604
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[2] => Array
                (
                    [id] => 84486605
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[3] => Array
                (
                    [id] => 84486606
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[4] => Array
                (
                    [id] => 84486607
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[5] => Array
                (
                    [id] => 84486608
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[6] => Array
                (
                    [id] => 84486609
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[7] => Array
                (
                    [id] => 84486610
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[8] => Array
                (
                    [id] => 84486611
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[9] => Array
                (
                    [id] => 84486612
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[10] => Array
                (
                    [id] => 84486613
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[11] => Array
                (
                    [id] => 84486614
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[12] => Array
                (
                    [id] => 84486615
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[13] => Array
                (
                    [id] => 84486616
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[14] => Array
                (
                    [id] => 84486617
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[15] => Array
                (
                    [id] => 84486618
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[16] => Array
                (
                    [id] => 84486619
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

[17] => Array
                (
                    [id] => 84486620
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73349579&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-04-03 06:48:19
                    [modified] => 2025-04-03 06:48:19
                )

)

[demographics] => Array
        (
            [0] => Array
                (
                    [id] => 21812
                    [name] => 01603
                    [category] => zipcode
                    [url] => 
                    [total] => 389
                )

)

[materials] => Array
        (
            [property_type] => Array
                (
                    [field_id] => 3
                    [type] => property_types
                    [name] => Property Type
                    [value] => Residential Income
                )

[field_3236] => Array
                (
                    [field_id] => 3236
                    [type] => select
                    [name] => PropertySubType
                    [value] => 3 Family - 3 Units Up/down
                )

[listing] => Array
                (
                    [field_id] => 2
                    [type] => listings
                    [name] => Listing Type
                    [value] => For Sale
                )

[field_3176] => Array
                (
                    [field_id] => 3176
                    [type] => number
                    [name] => Full Bathrooms
                    [value] => 6
                )

[field_3175] => Array
                (
                    [field_id] => 3175
                    [type] => select
                    [name] => Status
                    [value] => Pending
                )

[field_3299] => Array
                (
                    [field_id] => 3299
                    [type] => select
                    [name] => Property Category
                    [value] => Multi Family
                )

[field_3298] => Array
                (
                    [field_id] => 3298
                    [type] => select
                    [name] => Property Type
                    [value] => Multi Family
                )

[field_3300] => Array
                (
                    [field_id] => 3300
                    [type] => select
                    [name] => C_Style
                    [value] => 3 Family
                )

[field_55] => Array
                (
                    [field_id] => 55
                    [type] => number
                    [name] => Floor Number
                    [value] => 0
                )

[googlemap_ln] => Array
                (
                    [field_id] => 51
                    [type] => text
                    [name] => Longitude
                    [value] => W72° 10' 19.3'' 
                )

[googlemap_lt] => Array
                (
                    [field_id] => 52
                    [type] => text
                    [name] => Latitude
                    [value] => N42° 14' 58.4'' 
                )

[field_2111] => Array
                (
                    [field_id] => 2111
                    [type] => text
                    [name] => Office Name
                    [value] => Cameron Real Estate Group - Framingham
                )

[field_3000] => Array
                (
                    [field_id] => 3000
                    [type] => text
                    [name] => Agent MLSID
                    [value] => CN207901
                )

[field_3043] => Array
                (
                    [field_id] => 3043
                    [type] => date
                    [name] => ANT_SOLD_DATE
                    [value] => 16/05/2025
                )

[field_3045] => Array
                (
                    [field_id] => 3045
                    [type] => price
                    [name] => HOA_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3056] => Array
                (
                    [field_id] => 3056
                    [type] => price
                    [name] => ClosePrice
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3069] => Array
                (
                    [field_id] => 3069
                    [type] => price
                    [name] => LIST_PRICE_PER_SQFT
                    [raw] => 207.79
                    [unit_id] => 260
                    [value] => $208
                    [price_only] => $208
                )

[field_3071] => Array
                (
                    [field_id] => 3071
                    [type] => number
                    [name] => MARKET_TIME_BROKER
                    [value] => 8
                )

[field_3072] => Array
                (
                    [field_id] => 3072
                    [type] => number
                    [name] => MARKET_TIME_BROKER_PREV
                    [value] => 0
                )

[field_3075] => Array
                (
                    [field_id] => 3075
                    [type] => datetime
                    [name] => ModificationTimestamp
                    [value] => 02/04/2025 16:26:00
                )

[field_3094] => Array
                (
                    [field_id] => 3094
                    [type] => price
                    [name] => SOLD_PRICE_PER_SQFT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3095] => Array
                (
                    [field_id] => 3095
                    [type] => number
                    [name] => STREET_NUM
                    [value] => 51
                )

[field_3097] => Array
                (
                    [field_id] => 3097
                    [type] => text
                    [name] => TEAM_MEMBER
                    [value] => CN207901,CN222860
                )

[field_3105] => Array
                (
                    [field_id] => 3105
                    [type] => select
                    [name] => APOD_AVAILABLE
                    [value] => No
                )

[field_3109] => Array
                (
                    [field_id] => 3109
                    [type] => number
                    [name] => FIRE_PLACES
                    [value] => 0
                )

[field_3113] => Array
                (
                    [field_id] => 3113
                    [type] => select
                    [name] => LEASE_1
                    [value] => Y
                )

[field_3114] => Array
                (
                    [field_id] => 3114
                    [type] => select
                    [name] => LEASE_2
                    [value] => Y
                )

[field_3115] => Array
                (
                    [field_id] => 3115
                    [type] => select
                    [name] => LEASE_3
                    [value] => Y
                )

[field_3118] => Array
                (
                    [field_id] => 3118
                    [type] => price
                    [name] => NOI
                    [raw] => 67200
                    [unit_id] => 260
                    [value] => $67,200
                    [price_only] => $67,200
                )

[field_3119] => Array
                (
                    [field_id] => 3119
                    [type] => number
                    [name] => RENT1
                    [value] => 2800
                )

[field_3120] => Array
                (
                    [field_id] => 3120
                    [type] => number
                    [name] => NO_UNITS
                    [value] => 3
                )

[field_3121] => Array
                (
                    [field_id] => 3121
                    [type] => number
                    [name] => RENT2
                    [value] => 2800
                )

[field_3122] => Array
                (
                    [field_id] => 3122
                    [type] => number
                    [name] => RENT3
                    [value] => 2800
                )

[field_3126] => Array
                (
                    [field_id] => 3126
                    [type] => number
                    [name] => TOTAL_RENT
                    [value] => 8400
                )

[field_3134] => Array
                (
                    [field_id] => 3134
                    [type] => select
                    [name] => SQUARE_FEET_INCL_BASE
                    [value] => No
                )

[field_3164] => Array
                (
                    [field_id] => 3164
                    [type] => boolean
                    [name] => AvailableNow
                    [value] => No
                )

[field_3168] => Array
                (
                    [field_id] => 3168
                    [type] => price
                    [name] => SEC_DEPOSIT
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3171] => Array
                (
                    [field_id] => 3171
                    [type] => text
                    [name] => Office Phone
                    [value] => 617-999-6014
                )

[field_3172] => Array
                (
                    [field_id] => 3172
                    [type] => text
                    [name] => Agent Phone
                    [value] => 617-957-2482
                )

[field_3178] => Array
                (
                    [field_id] => 3178
                    [type] => boolean
                    [name] => AdditionalParcelsYN
                    [value] => No
                )

[field_3182] => Array
                (
                    [field_id] => 3182
                    [type] => select
                    [name] => BuildingAreaSource
                    [value] => Public Records
                )

[field_3183] => Array
                (
                    [field_id] => 3183
                    [type] => number
                    [name] => BuildingAreaTotal
                    [value] => 4572
                )

[field_3184] => Array
                (
                    [field_id] => 3184
                    [type] => select
                    [name] => BuildingAreaUnits
                    [value] => Square Feet
                )

[field_3189] => Array
                (
                    [field_id] => 3189
                    [type] => price
                    [name] => ConcessionsAmount
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[f_3190] => Array
                (
                    [field_id] => 3190
                    [type] => feature
                    [name] => ConstructionMaterials
                    [values] => Array
                        (
                            [0] => Frame
                        )

)

[field_3191] => Array
                (
                    [field_id] => 3191
                    [type] => select
                    [name] => CoolingYN
                    [value] => 1
                )

[field_3192] => Array
                (
                    [field_id] => 3192
                    [type] => number
                    [name] => ParkingTotal
                    [value] => 6
                )

[field_3193] => Array
                (
                    [field_id] => 3193
                    [type] => number
                    [name] => CoveredSpaces
                    [value] => 0
                )

[field_3200] => Array
                (
                    [field_id] => 3200
                    [type] => price
                    [name] => ElectricExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3205] => Array
                (
                    [field_id] => 3205
                    [type] => date
                    [name] => ExpirationDate
                    [value] => 01/01/1900
                )

[field_3206] => Array
                (
                    [field_id] => 3206
                    [type] => select
                    [name] => FarmLandAreaUnits
                    [value] => Square Feet
                )

[field_3209] => Array
                (
                    [field_id] => 3209
                    [type] => text
                    [name] => FoundationDetails
                    [value] => Stone
                )

[field_3211] => Array
                (
                    [field_id] => 3211
                    [type] => number
                    [name] => GarageSpaces
                    [value] => 0
                )

[field_3216] => Array
                (
                    [field_id] => 3216
                    [type] => price
                    [name] => GrossIncome
                    [raw] => 67200
                    [unit_id] => 260
                    [value] => $67,200
                    [price_only] => $67,200
                )

[field_3217] => Array
                (
                    [field_id] => 3217
                    [type] => select
                    [name] => HeatingYN
                    [value] => 1
                )

[field_3219] => Array
                (
                    [field_id] => 3219
                    [type] => select
                    [name] => HorseYN
                    [value] => 1
                )

[field_3220] => Array
                (
                    [field_id] => 3220
                    [type] => price
                    [name] => InsuranceExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3222] => Array
                (
                    [field_id] => 3222
                    [type] => text
                    [name] => ListingAgreement
                    [value] => Exclusive Right To Sell
                )

[field_3223] => Array
                (
                    [field_id] => 3223
                    [type] => date
                    [name] => ListingContractDate
                    [value] => 25/03/2025
                )

[f_3225] => Array
                (
                    [field_id] => 3225
                    [type] => feature
                    [name] => LotFeatures
                    [values] => Array
                        (
                            [0] => Gentle Sloping
                        )

)

[field_3226] => Array
                (
                    [field_id] => 3226
                    [type] => area
                    [name] => LotSizeSquareFeet
                    [value] => 5,918 Sqft
                    [raw] => 5918
                    [unit_id] => 1
                )

[field_3229] => Array
                (
                    [field_id] => 3229
                    [type] => date
                    [name] => OffMarketDate
                    [value] => 02/04/2025
                )

[field_3230] => Array
                (
                    [field_id] => 3230
                    [type] => price
                    [name] => OperatingExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3231] => Array
                (
                    [field_id] => 3231
                    [type] => price
                    [name] => OriginalListPrice
                    [raw] => 950000
                    [unit_id] => 260
                    [value] => $950,000
                    [price_only] => $950,000
                )

[field_3234] => Array
                (
                    [field_id] => 3234
                    [type] => textarea
                    [name] => PrivateOfficeRemarks
                    [value] => Offers, if any, are due on Tuesday, April 1st at 5
                )

[field_3237] => Array
                (
                    [field_id] => 3237
                    [type] => date
                    [name] => PurchaseContractDate
                    [value] => 02/04/2025
                )

[field_3240] => Array
                (
                    [field_id] => 3240
                    [type] => text
                    [name] => UnparsedAddress
                    [value] => 51 Beaver St, Worcester MA 01603
                )

[field_3241] => Array
                (
                    [field_id] => 3241
                    [type] => price
                    [name] => WaterSewerExpense
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3243] => Array
                (
                    [field_id] => 3243
                    [type] => text
                    [name] => YearBuiltDetails
                    [value] => Approximate
                )

[field_3245] => Array
                (
                    [field_id] => 3245
                    [type] => text
                    [name] => YearBuiltSource
                    [value] => Public Records
                )

[field_3248] => Array
                (
                    [field_id] => 3248
                    [type] => datetime
                    [name] => OriginalEntryTimestamp
                    [value] => 25/03/2025 13:31:00
                )

[field_3253] => Array
                (
                    [field_id] => 3253
                    [type] => number
                    [name] => MLSPIN_BEDRMS_1
                    [value] => 4
                )

[field_3254] => Array
                (
                    [field_id] => 3254
                    [type] => number
                    [name] => MLSPIN_BEDRMS_2
                    [value] => 4
                )

[field_3255] => Array
                (
                    [field_id] => 3255
                    [type] => number
                    [name] => MLSPIN_BEDRMS_3
                    [value] => 4
                )

[field_3260] => Array
                (
                    [field_id] => 3260
                    [type] => text
                    [name] => MLSPIN_DISCLOSURE
                    [value] => N
                )

[field_3261] => Array
                (
                    [field_id] => 3261
                    [type] => number
                    [name] => MLSPIN_F_BTHS_1
                    [value] => 2
                )

[field_3262] => Array
                (
                    [field_id] => 3262
                    [type] => number
                    [name] => MLSPIN_F_BTHS_2
                    [value] => 2
                )

[field_3263] => Array
                (
                    [field_id] => 3263
                    [type] => number
                    [name] => MLSPIN_F_BTHS_3
                    [value] => 2
                )

[field_3265] => Array
                (
                    [field_id] => 3265
                    [type] => price
                    [name] => MLSPIN_GRE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3266] => Array
                (
                    [field_id] => 3266
                    [type] => price
                    [name] => MLSPIN_HTE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3267] => Array
                (
                    [field_id] => 3267
                    [type] => number
                    [name] => MLSPIN_H_BTHS_1
                    [value] => 0
                )

[field_3268] => Array
                (
                    [field_id] => 3268
                    [type] => number
                    [name] => MLSPIN_H_BTHS_2
                    [value] => 0
                )

[field_3269] => Array
                (
                    [field_id] => 3269
                    [type] => number
                    [name] => MLSPIN_H_BTHS_3
                    [value] => 0
                )

[field_3273] => Array
                (
                    [field_id] => 3273
                    [type] => number
                    [name] => MLSPIN_LEVELS_1
                    [value] => 1
                )

[field_3274] => Array
                (
                    [field_id] => 3274
                    [type] => number
                    [name] => MLSPIN_LEVELS_2
                    [value] => 1
                )

[field_3275] => Array
                (
                    [field_id] => 3275
                    [type] => number
                    [name] => MLSPIN_LEVELS_3
                    [value] => 1
                )

[field_3277] => Array
                (
                    [field_id] => 3277
                    [type] => text
                    [name] => MLSPIN_MAIN_LO
                    [value] => AC0756
                )

[field_3280] => Array
                (
                    [field_id] => 3280
                    [type] => number
                    [name] => MLSPIN_MARKET_TIME_PROPERTY
                    [value] => 8
                )

[field_3281] => Array
                (
                    [field_id] => 3281
                    [type] => price
                    [name] => MLSPIN_MGF
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3282] => Array
                (
                    [field_id] => 3282
                    [type] => price
                    [name] => MLSPIN_MSE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3284] => Array
                (
                    [field_id] => 3284
                    [type] => number
                    [name] => MLSPIN_OH_FLAG
                    [value] => 1
                )

[field_3285] => Array
                (
                    [field_id] => 3285
                    [type] => price
                    [name] => MLSPIN_OPTIONAL_FEE
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3290] => Array
                (
                    [field_id] => 3290
                    [type] => price
                    [name] => MLSPIN_PRICE_PER_SQFT
                    [raw] => 207.79
                    [unit_id] => 260
                    [value] => $208
                    [price_only] => $208
                )

[field_3292] => Array
                (
                    [field_id] => 3292
                    [type] => price
                    [name] => MLSPIN_RFS
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3293] => Array
                (
                    [field_id] => 3293
                    [type] => price
                    [name] => MLSPIN_RME
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3296] => Array
                (
                    [field_id] => 3296
                    [type] => select
                    [name] => OpenParkingYN
                    [value] => 1
                )

[field_3301] => Array
                (
                    [field_id] => 3301
                    [type] => select
                    [name] => RoomMasterBathroomFeatures
                    [value] => Yes
                )

[field_3303] => Array
                (
                    [field_id] => 3303
                    [type] => text
                    [name] => Co Agent Info
                    [value] => [{"id":"CN207901","name":"Enis Shehu","phone":"617
                )

[field_3306] => Array
                (
                    [field_id] => 3306
                    [type] => price
                    [name] => GrossScheduledIncome
                    [raw] => 0
                    [unit_id] => 260
                    [value] => $0
                    [price_only] => $0
                )

[field_3307] => Array
                (
                    [field_id] => 3307
                    [type] => number
                    [name] => MLSPIN_FLRS_1
                    [value] => 1
                )

[field_3308] => Array
                (
                    [field_id] => 3308
                    [type] => number
                    [name] => MLSPIN_FLRS_2
                    [value] => 2
                )

[field_3309] => Array
                (
                    [field_id] => 3309
                    [type] => number
                    [name] => MLSPIN_FLRS_3
                    [value] => 3
                )

[field_3311] => Array
                (
                    [field_id] => 3311
                    [type] => number
                    [name] => BRE_Total_Parking
                    [value] => 6
                )

[field_3320] => Array
                (
                    [field_id] => 3320
                    [type] => boolean
                    [name] => Waterfront
                    [value] => No
                )

[field_3323] => Array
                (
                    [field_id] => 3323
                    [type] => text
                    [name] => Levels In Unit
                    [value] => 6
                )

)

[unit_level] => 
    [levels_in_unit] => 2025-03-25
    [construction_status] => 
    [laundry_features] => Array
        (
        )

[outdoor_space_available] => Array
        (
        )

[building_name] => 
    [pet_policy] => Array
        (
        )

[building_management] => Array
        (
        )

[number_of_units] => 3
    [units_owner_occupied] => 0
    [parking_features] => Array
        (
        )

[building_amenities] => Array
        (
        )

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

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

[structure_type] => Array
        (
        )

[complex_complete] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [date_available_note] => 
    [first_month_required] => Array
        (
        )

[last_month_required] => Array
        (
        )

[deposit_required] => Array
        (
        )

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

[insurance_required] => Array
        (
        )

[references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[lease_term] => Array
        (
        )

[interior_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[number_of_lots] => Array
        (
        )

[gas] => Array
        (
        )

[cultivation_acres] => None
    [pasture_area] => None
    [timber_acres] => None
    [perc_test] => Array
        (
        )

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

[view] => Array
        (
        )

[deqe] => 
    [real_estate_tax] => $10,606
    [total_gross_income] => 100800
    [total_gross_expense] => 10606
    [net_income_calc] => 90194
    [cap_rate] => 9.49%
    [apod_available] => Array
        (
            [0] => No
        )

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

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

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

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

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

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

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

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

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

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

[unit_1_rent] => Array
        (
            [0] => 2800
        )

[unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_bedrooms] => 4
    [unit_1_bathrooms] => 2 Full
    [unit_1_floor] => 1
    [unit_1_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2800
        )

[unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_bedrooms] => 4
    [unit_2_bathrooms] => 2 Full
    [unit_2_floor] => 2
    [unit_2_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2800
        )

[unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_bedrooms] => 4
    [unit_3_bathrooms] => 2 Full
    [unit_3_floor] => 3
    [unit_3_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_4_lease] => Array
        (
        )

[unit_4_bedrooms] => 
    [unit_4_bathrooms] => 
    [unit_4_floor] => 
    [unit_4_levels] => 
    [hot_water] => Array
        (
        )

[basement] => Array
        (
        )

[foundation_materials] => Array
        (
            [0] => Stone
        )

[patio_and_porch] => Array
        (
        )

[zoning_details] => 
    [terms] => Array
        (
        )

[financial_data_source] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $67,200
        )

[net_operating_income] => Array
        (
            [0] => $67,200
        )

[short_sale] => 
    [price_per_unit] => 316666.66666667
)

EXIT

16 More Photos

Pending

51 Beaver St, Worcester MA 01603

$950,000

Annual Expenses for 51 Beaver St, Worcester MA 01603

Annual Income & Unit Breakdown for 51 Beaver St, Worcester MA 01603

General Information for 51 Beaver St, Worcester MA 01603

Interior Features for 51 Beaver St, Worcester MA 01603

Disclosures for 51 Beaver St, Worcester MA 01603

Location Information for 51 Beaver St, Worcester MA 01603

Contact Information for 51 Beaver St, Worcester MA 01603

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Cameron Real Estate Group - Framingham

Enis Shehu