Overview Property Details Payment Calculator Walkability

Expired

21 John, Worcester MA 01609

$479,000

Estimated $1,292.07/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $119,750

Total Rent: 35436/year

Estimated CAP Rate: 6.11%

4 Bedrooms

4 Full Baths

2,656 SqFt

Total Parking: 4

4,831 SqFt

Great Investment Opportunity in Worcester! 4 units with hardwood floors. 1 Bedroom and 1 Bathroom per unit. One apartment has been completely remodeled and can be delivered vacant. Huge walk up attic adds expansion potential. Plenty of off street parking. All tenants ar...

This home has been viewed 26 times

Last Checked: May 6th, 2024 at 11:40pm (Source: MLS PIN #73054450)

Gross Income: $35,436

Gross Expenses: $6,184

Net Income Calc: $29,252

CAP Rate: 6.11%

Annual Expenses for 21 John, Worcester MA 01609

Total Gross Expenses (Calculated)$6,184/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,184.39

Annual Income & Unit Breakdown for 21 John, Worcester MA 01609

Total Gross Income (Calculated)$35,436

Unit 1

Rental Income$1,092

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$900

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$961

LeaseN

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

General Information for 21 John, Worcester MA 01609

Listing ID73054450

Property TypeMulti Family / 4 Family

Price$479,000 ($180.35/SqFt)

Style4 Family

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total2,656 SqFt

Approximate Lot Size (Acres)0.11 acres

Total Parking4

Garage Parking

Year Built1850

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionConcrete Perimeter,Stone

Accessible Features

Outdoor Space

ZoningRes

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 21 John, Worcester MA 01609

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area DisclosureDoes not include large walk up attic

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$35,436

Total Net Income By Broker$35,436

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 21 John, Worcester MA 01609

Real Estate Taxes$6,184.39

Tax Year2022

Assessed Value$406,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$35,436

BostonRealEstate.com Gross Income

Total Net Income By Broker$35,436

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)6.11%

Location Information for 21 John, Worcester MA 01609

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesPublic School, Shopping, Park, Medical Facility, Laundromat, Public Transportation

Contact Information for 21 John, Worcester MA 01609

Agent

Name: Radhy Pena

MLS ID: BB954885

Office ID: AC0672

Address: 60 Townsend Street

City: Boston

State: MA

Zip: 02119

Office

Name: Pondside Realty

MLS Office ID: AC0672

Phone: 617-524-6900

Payment Calculator

$3,466.82 per month

30 Years Fixed, 6.75% Interest

Property Taxes $515.37

Principal & Interest $2,951.45

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Pondside Realty

Radhy Pena

Agent Phone

Office Phone

(617) 524-6900

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,831 SqFt)
    [add_date] => 2024-05-06 23:40:51
    [address] => John
    [agent] => Array
        (
            [address] => 60 Townsend Street
            [city] => Boston
            [id] => BB954885
            [name] => Radhy Pena
            [national_association] => 
            [office] => AC0672
            [state] => MA
            [zip] => 02119
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,656 SqFt
    [approx_lot_size_acres] => 0.11 acres
    [approx_lot_size_sqft] => 4,831 SqFt
    [assessed_value] => $406,600
    [association] => No
    [association_fee] => Array
        (
            [0] => $0
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => Yes
    [basement] => Array
        (
        )

[bathrooms] => 4 Full
    [bedrooms] => 4
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 21 John Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Multi Family
    [cap_rate] => 6.11%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Public School
            [1] => Shopping
            [2] => Park
            [3] => Medical Facility
            [4] => Laundromat
            [5] => Public Transportation
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => No
    [cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => None
    [date_available_note] => 
    [deposit_amount] => Array
        (
            [0] => $0
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great Investment Opportunity in Worcester!  4 units with hardwood floors. 1 Bedroom and 1 Bathroom per unit.  One apartment has been completely remodeled and can be delivered vacant.  Huge walk up attic adds expansion potential.  Plenty of off street parking.  All tenants are Worcester Housing.  Great location close to many amenities!  Easy to rent.  This is a rare turn key opportunity for any investor.  Do not miss out!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $0
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
        )

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter,Stone
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $0
        )

[gross_income] => Array
        (
            [0] => $35,436
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => No
    [hot_water] => Array
        (
        )

[id] => 326789
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-06 23:40:51
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,656 Sq. Ft.
    [living_area_disclosure] => Array
        (
            [0] => Does not include large walk up attic
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
            [0] => $0
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73054450
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 29252
    [net_operating_income] => Array
        (
            [0] => $35,436
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => AC0672
            [name] => Pondside Realty
            [phone] => 617-524-6900
        )

[operating_expense] => Array
        (
            [0] => $0
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 617-888-1133
    [pool_features] => Array
        (
        )

[price] => $479,000
    [price_per_sqft] => 180.35
    [price_per_unit] => 119750
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => $6,184.39
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
            [0] => $0
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $0
        )

[short_sale] => 
    [special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Expired
        )

[street_number] => 21
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 
    [tax_year] => 2022
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 6184
    [total_gross_income] => 35436
    [total_parking] => 4
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 1
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1092
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 1
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 900
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 1
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 961
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 1
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 0
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 21 John, Worcester MA 01609
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $0
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1850
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01609
    [zoning] => Res
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6714255
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/326789/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:52
                    [modified] => 2024-05-06 23:40:52
                )

[1] => Array
                (
                    [id] => 6714836
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

[2] => Array
                (
                    [id] => 6714837
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

[3] => Array
                (
                    [id] => 6714838
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

[4] => Array
                (
                    [id] => 6714839
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

[5] => Array
                (
                    [id] => 6714840
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

[6] => Array
                (
                    [id] => 6714841
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73054450&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-06 23:40:55
                    [modified] => 2024-05-06 23:40:55
                )

)

)

EXIT

Expired

21 John, Worcester MA 01609

$479,000

Annual Expenses for 21 John, Worcester MA 01609

Annual Income & Unit Breakdown for 21 John, Worcester MA 01609

General Information for 21 John, Worcester MA 01609

Disclosures for 21 John, Worcester MA 01609

Financial Information for 21 John, Worcester MA 01609

Location Information for 21 John, Worcester MA 01609

Contact Information for 21 John, Worcester MA 01609

Agent

Office

Payment Calculator

Exclusive Listing Agent

Pondside Realty

Radhy Pena