$339,900
●
Condo -
Off Market
35 Wall #B
Worcester, MA 01604
3 Beds
1 Bath,
1
Half Bath
1,863 Ft²
$2,102
Est. Monthly
$200
HOA / Fees
10.00%
Cap Rate
About This Property
FHA approved 3 bedrooms 1.5 bathroom located in the heart of
Worcester. Awesome, spacious, enclosed deck for entertainment
or summer nights. Condo offers a small enclosed shared yard
with 1 designated parking space. Lower-level partial finished
for your creative needs or extra storage. Condo fee is currently
$200 a month and incudes master insurance, sewer, water and
exterior upkeep. Unit to be sold "as is" and as "seen
condition"
Unit Size
1,863 Ft²
Days on Market
-
Land Size
0.04 acres
Price per sqft
$182
Property Type
Condo
Property Taxes
$232
HOA Dues
$200
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: 9 months ago (MLSPIN #73385438)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 31, 2026 | No longer available | - | |
| No longer available | |||
| Aug 18, 2025 | Withdrawn | - | |
| Withdrawn | |||
| Jul 7, 2025 | Price Decreased |
$339,900
↓ $10K
(2.9%) | |
| Price Decreased | |||
| Jun 4, 2025 | Listed by Century 21 Butterman & Kryston, Inc. | $349,900 | |
| Listed by Century 21 Butterman & Kryston, Inc. | |||
| Nov 1, 2016 | Sold | ||
| Sold | |||
Show More
Property Highlights
Parking Available
Air Conditioning
Parking Details
Open Parking Spaces: 1
Interior Details
Half Bathrooms: 1
Full Bathrooms: 1
Appliances: Range, Refrigerator
Flooring Type: Tile, Vinyl, Carpet, Laminate
Laundry Features: In Basement
Rooms: 5
Basement: Y
Exterior Details
Has Property Attached
Square Footage: 1863
Year Built Source: Public Records
Year Built: 1990
Building Area Total: 1863
Building Area Units: Square Feet
Construction Materials: Stone
Lot Size Area: 0.04
Lot Size Units: Acres
Lot Size Acres: 0.04
Lot Size Square Feet: 1863
Tax Lot: 01-0B
Water Source: Public
Financial Details
Tax Map Number: 04
Tax Assessed Value: $211,300
Tax Annual Amount: $2,787
Utilities Details
Cooling Type: Window Unit(s)
Heating Type: Baseboard
Sewer : Public Sewer
Location Details
HOA/Condo/Coop Fee Includes: Sewer, Insurance, Maintenance Structure, Maintenance Grounds, Snow Removal
HOA Fee: $200
HOA Fee Frequency: Monthly
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