$60,000
●
Condo -
Off Market
20 Warner #1E
Worcester, MA 01604
2 Beds
1 Bath
718 Ft²
$95,679
RealtyHop Estimate
59.47%
Since Sep 1, 2017
National-US
Primary Model
About This Property
Is not in move in condition, needs some work but easy work!
Unit Size
718 Ft²
Days on Market
-
Land Size
-
Price per sqft
$84
Property Type
Condo
Property Taxes
$123
HOA Dues
$195
Year Built
-
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 4 months ago (MLSPIN #72193031)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 31, 2018 | Sold | ||
| Sold | |||
| Sep 21, 2017 | Listed by Benny's Realty Group | $110,000 | |
| Listed by Benny's Realty Group | |||
| | |||
|
Don't pay rent anymore. This is a Great opportunity to own a beautiful unit. Completely renewed, New appliances,New baseboard heat, Granite Counter top, floors and paint.
| |||
| Aug 16, 2017 | Sold | ||
| Sold | |||
| Jul 5, 2017 | Listed by Benny's Realty Group | $60,000 | |
| Listed by Benny's Realty Group | |||
| | |||
|
Is not in move in condition, needs some work but easy work!
| |||
| Aug 29, 2008 | Sold | ||
| Sold | |||
Show More
Property Highlights
Parking Available
Parking Details
Parking Features: Assigned
Interior Details
Full Bathrooms: 1
Appliances: Range, Refrigerator, Washer, Dryer
Flooring Type: Concrete
Laundry Features: In Unit
Rooms: 4
Basement: N
Exterior Details
Has Property Attached
Square Footage: 718
Year Built Source: Public Records
Year Built: 1989
Building Area Total: 718
Building Area Units: Square Feet
Window Features: Insulated Windows
Construction Materials: Frame
Lot Size Units: Acres
Water Source: Public
Financial Details
Tax Assessed Value: $76,800
Tax Annual Amount: $1,476
Utilities Details
Cooling Type: None
Heating Type: Electric Baseboard
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Water, Sewer, Insurance, Security, Maintenance Structure, Maintenance Grounds, Snow Removal, Road Maintenance
HOA/Condo/Coop Amenities: Laundry, Storage
HOA Fee: $195
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
Past Sales
| Date | Unit | Beds | Baths | Sqft | Price | Closed | Listed By |
|---|---|---|---|---|---|---|---|
|
07/05/2017
|
2 Bed
|
1 Bath
|
718 ft²
|
$60,000
2 Bed
1 Bath
718 ft²
|
$60,000
08/16/2017
|
Nancy Shaw Morley
RE/MAX Acclaim
| |
|
07/30/2017
| |
2 Bed
|
1 Bath
|
718 ft²
|
-
2 Bed
1 Bath
718 ft²
|
-
-
|
-
|
|
01/21/2016
|
2 Bed
|
1 Bath
|
720 ft²
|
$83,000
2 Bed
1 Bath
720 ft²
|
$70,000
-15.66%
09/07/2016
|
John Slyman
John Slyman
| |
|
06/26/2014
|
2 Bed
|
1 Bath
|
720 ft²
|
$99,900
2 Bed
1 Bath
720 ft²
|
$95,000
-4.90%
08/25/2014
|
Cray Cullen
EXIT Beacon Pointe Realty
| |
|
03/17/2014
|
2 Bed
|
1 Bath
|
723 ft²
|
$50,000
2 Bed
1 Bath
723 ft²
|
$60,000
+20.00%
07/30/2014
|
Michelle Fren
John Slyman
| |
|
11/12/2009
|
2 Bed
|
1 Bath
|
725 ft²
|
$97,500
2 Bed
1 Bath
725 ft²
|
$72,000
-26.15%
03/04/2010
|
Patti-Anne Faucher
Network Real Estate
| |
|
11/20/2007
|
2 Bed
|
1 Bath
|
718 ft²
|
$66,000
2 Bed
1 Bath
718 ft²
|
$62,500
-5.30%
08/29/2008
|
Enyinna Ezeife Oshakuade
Allsprings Realty
| |
|
09/07/2006
|
2 Bed
|
1 Bath
|
769 ft²
|
$124,900
2 Bed
1 Bath
769 ft²
|
$116,000
-7.13%
12/08/2006
|
Michael Pastyrnak
The Realty Co.
| |
|
04/05/2005
|
2 Bed
|
1 Bath
|
725 ft²
|
$126,900
2 Bed
1 Bath
725 ft²
|
$122,500
-3.47%
06/17/2005
|
Jane Fine
Justine Snyder
| |
|
02/05/2005
|
2 Bed
|
1 Bath
|
723 ft²
|
$119,900
2 Bed
1 Bath
723 ft²
|
$112,000
-6.59%
05/11/2005
|
Shayne Bisceglia
Gateway Realty Associates
| |
|
09/17/2004
|
2 Bed
|
1 Bath
|
770 ft²
|
$119,900
2 Bed
1 Bath
770 ft²
|
$110,000
-8.26%
03/11/2005
|
Joseph Sullivan
Back Bay Realty
| |
|
03/01/2004
|
2 Bed
|
1 Bath
|
720 ft²
|
$119,000
2 Bed
1 Bath
720 ft²
|
$115,000
-3.36%
04/02/2004
|
Ana Figueroa
Coldwell Banker Realty - Worcester
| |
|
01/07/2004
|
2 Bed
|
1 Bath
|
769 ft²
|
$109,900
2 Bed
1 Bath
769 ft²
|
$88,000
-19.93%
05/08/2004
|
Richard Brodsky
ERA Key Realty Services- Fram
| |
|
07/11/2002
|
2 Bed
|
1 Bath
|
769 ft²
|
$109,900
2 Bed
1 Bath
769 ft²
|
$102,000
-7.19%
08/07/2002
|
Walter Lem
Mathieu Newton Sotheby's International Realty
| |
|
05/21/2002
|
1 Bed
|
1 Bath
|
720 ft²
|
$84,900
1 Bed
1 Bath
720 ft²
|
$81,000
-4.59%
07/31/2002
|
Sandra Loughlin
ERA Key Realty Services
| |
|
04/12/2001
|
2 Bed
|
1 Bath
|
725 ft²
|
$76,000
2 Bed
1 Bath
725 ft²
|
$75,000
-1.32%
07/26/2001
|
Deborah Heath Daly
| |
|
01/24/2001
|
2 Bed
|
1 Bath
|
769 ft²
|
$79,900
2 Bed
1 Bath
769 ft²
|
$79,900
08/03/2001
|
Susan Kusz
Cedar Wood Realty Group
| |
|
01/20/2001
|
2 Bed
|
1 Bath
|
670 ft²
|
$39,900
2 Bed
1 Bath
670 ft²
|
$38,000
-4.76%
01/25/2001
|
Mike Revelli
M. R. Real Estate
| |
|
11/05/2000
|
1 Bed
|
1 Bath
|
720 ft²
|
$59,000
1 Bed
1 Bath
720 ft²
|
$59,000
05/05/2001
|
Jane Fine
Justine Snyder
| |
|
11/20/1995
|
2 Bed
|
1 Bath
|
756 ft²
|
$26,900
2 Bed
1 Bath
756 ft²
|
$25,000
-7.06%
07/31/1996
|
Sherrie Hart
Century 21 Toomey-Lovett
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017