$230,000
●
Condo -
Off Market
35 Wall St #A
Worcester, MA 01604
3 Beds
2 Baths,
1
Half Bath
1,344 Ft²
$292,511
RealtyHop Estimate
17.00%
Since Jul 1, 2021
National-US
Primary Model
About This Property
Spacious 3 bedroom townhouse. end unit with 1.5 baths,
partially finished basement, single car assigned parking.
appliances included.
Unit Size
1,344 Ft²
Days on Market
-
Land Size
-
Price per sqft
$186
Property Type
Condo
Property Taxes
$155
HOA Dues
$175
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: 5 years ago (MLSPIN #72814105)
Price History
Property Highlights
Parking Available
Interior Details
Level: Second
Level: Second
Level: Second
Level: First
Level: Third
Half Bathrooms: 1
Full Bathrooms: 1
Appliances: Range, Refrigerator
Flooring Type: Vinyl, Carpet
Laundry Features: In Basement
Rooms: 6
Basement: Y
Parking Details
Parking Features: Off Street, Assigned
Exterior Details
Entry Level: 1
Year Built Source: Public Records
Year Built Details: Approximate
PropertySubType: Condominium
Building Name: Oak Hill Condomium
Structure Type: Townhouse
Stories (Total): 2
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Deck - Wood
Lead Paint: Unknown
Lot Size Units: Acres
Zoning: multi res
Parcel Number: M:04 B:012 L:010A, 1764869
Water Source: Public
Financial Details
Tax Assessed Value: $109,100
Tax Annual Amount: $1,855
Utilities Details
Cooling Type: None
Heating Type: Baseboard, Natural Gas
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal
Association Fee Frequency: Monthly
HOA Fee: $175
Complex is Completed
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 |
|---|---|---|---|---|---|---|---|
|
06/04/2025
|
3 Bed
|
1 Bath
|
1863 ft²
|
$349,900
3 Bed
1 Bath
1863 ft²
|
-
-
|
Raisa Gonzalez
Century 21 Butterman & Kryston, Inc.
| |
|
05/24/2023
|
3 Bed
|
2 Bath
|
1344 ft²
|
$249,900
3 Bed
2 Bath
1344 ft²
|
$235,000
-5.96%
07/14/2023
|
Kim Poirier
ERA Key Realty Services- Milf
| |
|
04/01/2021
|
3 Bed
|
2 Bath
|
1344 ft²
|
$250,000
3 Bed
2 Bath
1344 ft²
|
$230,000
-8.00%
06/18/2021
|
Paula Savard
Weichert REALTORS®, Hope & Associates
| |
|
06/01/2016
|
3 Bed
|
2 Bath
|
1242 ft²
|
$95,000
3 Bed
2 Bath
1242 ft²
|
$91,000
-4.21%
11/01/2016
|
Danny Njuguna
Quinsigamond Realty
| |
|
03/14/2013
|
3 Bed
|
1 Bath
|
1200 ft²
|
$89,900
3 Bed
1 Bath
1200 ft²
|
$90,000
+0.11%
08/01/2013
|
Anthony Economou
RE/MAX Vision
| |
|
01/31/2008
|
3 Bed
|
2 Bath
|
1200 ft²
|
$159,900
3 Bed
2 Bath
1200 ft²
|
$135,000
-15.57%
05/30/2008
|
Kris Koliss
Paramount Realty Group
| |
|
07/24/2000
|
3 Bed
|
2 Bath
|
1200 ft²
|
$80,000
3 Bed
2 Bath
1200 ft²
|
$80,000
10/24/2000
|
Paula Savard
Aberman Associates, Inc.
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017