$410,000
●
Multifamily -
Off Market
4 Oswald Street
Worcester, MA 01607
4 Beds
2 Baths
1,800 Ft²
$2,388
Est. Monthly
10.45%
Cap Rate
About This Property
Amazing opportunity to acquire a 2-Family as an Owner
Occupant/Investor on a quiet dead-end street. Unit 1 is currently
vacant. Cozy 1 bed, 1 bath with fresh coat of paint throughout,
re-finished hardwood floors, new Vinyl floors in Kitchen &
Bathroom. Move in ready! Unit 2 (TAW) offers 3 bedrooms, 1 bath &
eat-in kitchen. Roof was replaced in 2020. Electric is separately
metered with a landlord panel. 2 Gas Meters. Hot Water Tanks are
younger (1 replaced in 2024). Gas Furnace + supplemental electric
baseboard heat. Washer/Dryer Hookup in basement. Spacious
backyard. 2 Off Street Parking spots + Ample on Street parking.
Two-family property located only a few minutes away from Holy
Cross. Easy access to I-290, I-90, Rt 9, 146, and various other
amenities.
Unit Size
1,800 Ft²
Days on Market
-
Land Size
0.13 acres
Price per sqft
$233
Property Type
Multifamily
Property Taxes
$326
HOA Dues
-
Year Built
1890
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 #73263075)
Price History
Property Highlights
Parking Available
Air Conditioning
Parking Details
Parking Features: Off Street, Tandem
Interior Details
Full Bathrooms: 2
Appliances: Refrigerator, Range, ENERGY STAR Qualified Refrigerator, Range Hood
Flooring Type: Tile, Varies, Laminate, Hardwood
Laundry Features: Electric Dryer Hookup, Washer Hookup
Rooms: 8
Basement: Full, Interior Entry, Sump Pump, Concrete
Exterior Details
Square Footage: 1800
Square Footage Source: $0
Year Built Source: Public Records
Year Built: 1890
Building Area Total: 1800
Levels: 3
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Porch
Lot Features: Other
Lot Size Area: 0.13
Lot Size Units: Acres
Lot Size Acres: 0.13
Lot Size Square Feet: 5801
Tax Lot: 00002
Water Source: Public
Financial Details
Tax Map Number: 10
Tax Assessed Value: $284,600
Tax Annual Amount: $3,913
Utilities Details
Cooling Type: Window Unit(s)
Heating Type: Electric, Hot Water
Sewer : Public Sewer
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 |
|---|---|---|---|---|---|---|---|
|
07/10/2024
| |
4 Bed
|
2 Bath
|
1800 ft²
|
$419,900
4 Bed
2 Bath
1800 ft²
|
$410,000
-2.36%
09/20/2024
|
Otis Tat
Excelsior Realty
|
|
12/21/2020
| |
4 Bed
|
2 Bath
|
1800 ft²
|
$315,000
4 Bed
2 Bath
1800 ft²
|
$295,000
-6.35%
02/12/2021
|
The Riel Estate Team
Excelsior Realty
|
|
03/22/2019
| |
4 Bed
|
2 Bath
|
1800 ft²
|
$144,500
4 Bed
2 Bath
1800 ft²
|
$135,000
-6.57%
06/17/2019
|
Michael Madulka
Quinsigamond Realty
|
|
06/15/1995
| |
4 Bed
|
-
|
1288 ft²
|
$73,900
4 Bed
-
1288 ft²
|
$72,000
-2.57%
12/12/1996
|
John Miller
Keller Williams Realty Westborough
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017