$47,500
●
Condo -
Off Market
5 State Street #F2
Worcester, MA 01609
2 Beds
1 Bath
725 Ft²
$183,769
RealtyHop Estimate
234.13%
Since Feb 1, 1999
National-US
Primary Model
Unit Size
725 Ft²
Days on Market
-
Land Size
-
Price per sqft
$76
Property Type
Condo
Property Taxes
$45
HOA Dues
$115
Year Built
1896
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 years ago (MLSPIN #30281234)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Jan 12, 1999 | Sold | ||
| Sold | |||
| Dec 15, 1998 | Listed by William T. Lee Real Estate | $55,000 | |
| Listed by William T. Lee Real Estate | |||
Property Highlights
Parking Available
Fireplace
Interior Details
Level: First
Width: 7
Length: 8
Area: 56
Level: First
Width: 10
Length: 12
Area: 120
Features: Bathroom - Full
Level: First
Length: 16
Level: First
Area: 208
Width: 13
Level: First
Length: 12
Width: 10
Area: 120
Features: No
Full Bathrooms: 1
Appliances: Range, Dishwasher, Disposal, Refrigerator, Gas Water Heater, Utility Connections for Gas Range
Flooring Type: Wood
Rooms: 4
Has Fireplace
Fireplace Features: Living Room
Fireplaces: 1
Basement: Y
Parking Details
Parking Features: Off Street
Exterior Details
Entry Level: 2
Year Built Source: Public Records
Year Built Details: Actual
PropertySubType: Condominium
Building Name: 5 State Street
Structure Type: Rowhouse
Stories (Total): 1
Building Area Units: Square Feet
Construction Materials: Brick
Lead Paint: Yes
Lot Size Units: Acres
Zoning: BO-1
Parcel Number: 1763717
Water Source: Public, City/Town Water
Financial Details
Tax Map Number: 2
Tax Assessed Value: $29,000
Tax Annual Amount: $536
Utilities Details
Utilities: for Gas Range
Cooling Type: None
Heating Type: Forced Air
Location Details
HOA/Condo/Coop Fee Includes: Water
HOA Fee: $115
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 |
|---|---|---|---|---|---|---|---|
|
03/22/2025
|
2 Bed
|
1 Bath
|
725 ft²
|
$230,000
2 Bed
1 Bath
725 ft²
|
$212,000
-7.83%
07/17/2025
|
Jose Rojas
William Raveis R.E. & Home Services
| |
|
05/29/2024
|
2 Bed
|
1 Bath
|
725 ft²
|
$202,000
2 Bed
1 Bath
725 ft²
|
-
-
|
Jose Rojas
William Raveis R.E. & Home Services
| |
|
04/24/2024
|
2 Bed
|
1 Bath
|
925 ft²
|
$349,900
2 Bed
1 Bath
925 ft²
|
$260,000
-25.69%
07/10/2024
|
Michelle Splaine
Aucoin Ryan Realty
| |
|
03/08/2023
|
Studio
|
-
|
1450 ft²
|
$239,000
Studio
-
1450 ft²
|
$232,000
-2.93%
09/29/2023
|
John Casillo
Berkshire Hathaway HomeServices Commonwealth Real Estate
| |
|
12/21/2022
|
2 Bed
|
1 Bath
|
867 ft²
|
$179,000
2 Bed
1 Bath
867 ft²
|
$179,000
02/10/2023
|
John Casillo
Berkshire Hathaway HomeServices Commonwealth Real Estate
| |
|
10/20/2022
|
2 Bed
|
1 Bath
|
-
|
$179,000
2 Bed
1 Bath
|
-
-
|
Hui Joseph Zou
StartPoint Realty
| |
|
11/05/2020
|
2 Bed
|
1 Bath
|
725 ft²
|
$144,900
2 Bed
1 Bath
725 ft²
|
$142,900
-1.38%
12/22/2020
|
Jose Rojas
William Raveis R.E. & Home Services
| |
|
06/05/2019
|
2 Bed
|
1 Bath
|
887 ft²
|
$124,900
2 Bed
1 Bath
887 ft²
|
$130,000
+4.08%
08/09/2019
|
Jose Rojas
William Raveis R.E. & Home Services
| |
|
01/12/2017
|
1 Bed
|
1 Bath
|
725 ft²
|
$109,900
1 Bed
1 Bath
725 ft²
|
$96,500
-12.19%
03/29/2017
|
Deena Kelly
RE/MAX Vision
| |
|
04/19/2012
|
2 Bed
|
1 Bath
|
925 ft²
|
$55,900
2 Bed
1 Bath
925 ft²
|
$48,500
-13.24%
06/15/2012
|
Shawn Bernard
Central Mass Real Estate
| |
|
10/31/2011
|
2 Bed
|
1 Bath
|
725 ft²
|
$69,900
2 Bed
1 Bath
725 ft²
|
$58,000
-17.02%
03/01/2012
|
Di Wu
Realty Direct Metrowest
| |
|
06/12/2006
|
2 Bed
|
1 Bath
|
725 ft²
|
$100,000
2 Bed
1 Bath
725 ft²
|
-
-
|
William Lee
William T. Lee Real Estate
| |
|
02/01/2006
|
1 Bed
|
1 Bath
|
725 ft²
|
$129,900
1 Bed
1 Bath
725 ft²
|
$120,000
-7.62%
05/24/2006
|
Jeffrey Gibbs
Gibbs Realty Inc.
| |
|
06/07/2005
|
2 Bed
|
1 Bath
|
925 ft²
|
$143,000
2 Bed
1 Bath
925 ft²
|
$132,000
-7.69%
10/15/2005
|
Jennifer Whittaker
Emerson REALTORS®
| |
|
03/01/2005
|
2 Bed
|
1 Bath
|
887 ft²
|
$129,900
2 Bed
1 Bath
887 ft²
|
$130,000
+0.08%
05/23/2005
|
Jeffrey Gibbs
Gibbs Realty Inc.
| |
|
08/18/2003
|
2 Bed
|
1 Bath
|
925 ft²
|
$123,900
2 Bed
1 Bath
925 ft²
|
$120,500
-2.74%
10/11/2003
|
Patti-Anne Faucher
Patti Faucher Real Estate
| |
|
09/12/2001
|
2 Bed
|
1 Bath
|
725 ft²
|
$82,900
2 Bed
1 Bath
725 ft²
|
$82,500
-0.48%
10/26/2001
|
Jeff Burk
RE/MAX Vision
| |
|
04/13/2001
|
2 Bed
|
1 Bath
|
925 ft²
|
$82,500
2 Bed
1 Bath
925 ft²
|
$78,900
-4.36%
09/14/2001
|
Linda Volungis
Real Living Barbera Associates | Worcester
| |
|
12/15/1998
|
2 Bed
|
1 Bath
|
725 ft²
|
$55,000
2 Bed
1 Bath
725 ft²
|
$47,500
-13.64%
01/12/1999
|
William Lee
William T. Lee Real Estate
| |
|
09/29/1997
| |
Loft
|
1 Bath
|
1400 ft²
|
$64,000
Loft
1 Bath
1400 ft²
|
$47,500
-25.78%
06/08/1998
|
William Lee
William T. Lee Real Estate
|
Building Info
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017