$530,000
●
Multifamily -
Off Market
5 Rose St
Worcester, MA 01607
6 Beds
3 Baths
3,318 Ft²
$497,199
RealtyHop Estimate
-0.56%
Since Sep 1, 2023
National-US
Primary Model
About This Property
Great opportunity for an owner occupied or investment property.
First floor to be delivered vacant. Lease on Second
floor and TAW on the third. Remodeled interiors of each unit.
Beautiful Hardwood floors, updated bathrooms and spacious
bedrooms with ample closet space. First floor unit has sliders to a
large private deck off the main bedroom. Storage areas for each
unit. Recent updates include electric/electrical panels, hot
water heaters and new roof. Coin operated laundry is available to
all tenants in the basement. First Group showings are scheduled for
Sunday June 11 from 11am-1pm. There will be no private
showings.
Unit Size
3,318 Ft²
Days on Market
-
Land Size
0.10 acres
Price per sqft
$151
Property Type
Multifamily
Property Taxes
$497
HOA Dues
-
Year Built
1900
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 months ago (MLSPIN #73120950)
Price History
Property Highlights
Parking Available
Parking Details
Has Open Parking
Parking Features: Off Street, Assigned, Paved, Paved Drive
Interior Details
Full Bathrooms: 3
Interior Features: Pantry, Bathroom With Tub & Shower, Remodeled, Living Room, Kitchen
Appliances: Range, Refrigerator
Flooring Type: Wood, Tile, Hardwood
Rooms: 12
Basement: Full, Dirt Floor
Exterior Details
Square Footage: 3318
Year Built Source: Public Records
Year Built: 1900
Building Area Total: 3318
Levels: 3
Building Area Units: Square Feet
Construction Materials: Frame
Patio and Porch Features: Porch
Lot Size Area: 0.1
Lot Size Units: Acres
Lot Size Acres: 0.1
Lot Size Square Feet: 4563
Water Source: Public
Financial Details
Tax Assessed Value: $415,800
Tax Annual Amount: $5,963
Utilities Details
Cooling Type: None
Heating Type: Electric
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 |
|---|---|---|---|---|---|---|---|
|
06/06/2023
| |
6 Bed
|
3 Bath
|
3318 ft²
|
$500,000
6 Bed
3 Bath
3318 ft²
|
$530,000
+6.00%
08/03/2023
|
Michael Duffy
1 Worcester Homes
|
|
05/23/2016
| |
6 Bed
|
3 Bath
|
3306 ft²
|
$195,000
6 Bed
3 Bath
3306 ft²
|
$180,000
-7.69%
09/01/2016
|
Van Khanh Nguyen
Coldwell Banker Residential Brokerage - Worcester - Park Ave.
|
|
04/09/2010
| |
6 Bed
|
3 Bath
|
3086 ft²
|
$72,900
6 Bed
3 Bath
3086 ft²
|
$72,900
04/16/2010
|
Marc Charney
Charney Real Estate
|
|
08/26/2005
| |
6 Bed
|
3 Bath
|
3086 ft²
|
$260,000
6 Bed
3 Bath
3086 ft²
|
$265,000
+1.92%
06/30/2006
|
Denise Faris
Coldwell Banker Residential Brokerage - Westborough
|
|
08/07/2002
| |
6 Bed
|
-
|
3086 ft²
|
$239,900
6 Bed
-
3086 ft²
|
$240,000
+0.04%
10/02/2002
|
Marianne Belanger
RE/MAX Vision
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017