Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

118 - 122 Elm Street, Worcester MA 01609

$2,499,000

Estimated $5,853/month Calculator

Multi Family

Total Units: 11

Price Per Unit: $227,181.82

Total Rent: 0/year

Estimated CAP Rate:

24 Bedrooms

Baths

14276

Total Parking: 0

14,880 (0.34)

Location, Location, Location, Investors don’t miss this unique opportunity. 3 multifamily building portfolio located just steps away from Elm Park with shopping, restaurants, WPI and more, all within walking distance. Family owned for many years this portfolio consists of (1) 3-family building and (2) - 4 family buildings. Buildings are in great condition with good size apartments making this a great addition to an investment portfolio. Some units have been updated. Mostly long term tenants with plenty of room to raise rents to market.

This home has been viewed 60 times

Last Checked: May 7th, 2024 at 12:01am (Source: MLS PIN #73026448)

Gross Income: $0

Gross Expenses: $21,613

Net Income Calc: $21,613

Annual Expenses for 118 - 122 Elm Street, Worcester MA 01609

Total Gross Expenses (Calculated)$21,613/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax21613

Annual Income & Unit Breakdown for 118 - 122 Elm Street, Worcester MA 01609

Total Gross Income (Calculated)$0

Unit 1

Rental Income$0

LeaseY

Bedrooms0

Bathrooms

Floor0

Levels in Unit0

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms0

Bathrooms

Floor0

Levels in Unit0

Rent Includes

Unit 3

Rental Income$0

Lease

Bathrooms

Rent Includes

Unit 4

Rental Income$0

Lease

Bathrooms

Rent Includes

General Information for 118 - 122 Elm Street, Worcester MA 01609

Listing ID73026448

Property TypeMulti Family / 5+ Family

Price2499000 ($175.05/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total14276

Approximate Lot Size (Acres)0.34

Total Parking0

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 118 - 122 Elm Street, Worcester MA 01609

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsAll Personal Property.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation0

Compensation Based OnGross/full Sale Price

Financial Information for 118 - 122 Elm Street, Worcester MA 01609

Real Estate Taxes21613

Tax Year2022

Assessed Value$1,300,900

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 118 - 122 Elm Street, Worcester MA 01609

Neighborhood(s)

Area Amenities

Contact Information for 118 - 122 Elm Street, Worcester MA 01609

Agent

Name: James Glickman

Office

Name: NAI Glickman Kovago & Jacobs

Phone: 508-753-9100

Payment Calculator

, Interest

Property Taxes 1801.08

Principal & Interest 15398.04

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

NAI Glickman Kovago & Jacobs

James Glickman

Agent Phone

Office Phone

(508) 753-9100

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.34 acres (14,880 SqFt)
    [add_date] => 2024-05-07 00:01:13
    [address] => Elm Street
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => K9500526
            [name] => James Glickman
            [national_association] => 453001348
            [office] => AN2432
            [state] => 
            [zip] => 
        )

[apod_available] => Array
        (
            [0] => Yes
        )

[appliances] => Array
        (
        )

[approx_living_area_total] => 14276
    [approx_lot_size_acres] => 0.34
    [approx_lot_size_sqft] => 14880
    [assessed_value] => $1,300,900
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 24
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Worcester
    [community_features] => Array
        (
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Location, Location, Location, Investors don’t miss this unique opportunity. 3 multifamily building portfolio located just steps away from Elm Park with shopping, restaurants, WPI and more, all within walking distance. Family owned for many years this portfolio consists of (1) 3-family building and (2) - 4 family buildings. Buildings are in great condition with good size apartments making this a great addition to an investment portfolio. Some units have been updated. Mostly long term tenants with plenty of room to raise rents to market.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => All Personal Property.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

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

[horse_permitted] => 
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:01:13
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73026448
    [neighborhoods] => 
    [net_income_calc] => -21613
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 11
    [office] => Array
        (
            [id] => AN2432
            [name] => NAI Glickman Kovago & Jacobs
            [phone] => 508-753-9100
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 2499000
    [price_per_sqft] => 175.05
    [price_per_unit] => 227181.81818182
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 21613
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 57
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

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

[street_number] => 118 - 122
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 21613
    [total_gross_income] => 0
    [total_parking] => 0
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 
    [unit_1_bedrooms] => 0
    [unit_1_floor] => 0
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 
    [unit_2_bedrooms] => 0
    [unit_2_floor] => 0
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 118 - 122 Elm Street, Worcester MA 01609
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 
    [waterfront_features] => Array
        (
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01609
    [zips] => 
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/327489/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73026448&w=1024&h=768&n=7
        )

[raw] => 
)

EXIT

5 More Photos

Canceled

118 - 122 Elm Street, Worcester MA 01609

$2,499,000

Annual Expenses for 118 - 122 Elm Street, Worcester MA 01609

Annual Income & Unit Breakdown for 118 - 122 Elm Street, Worcester MA 01609

General Information for 118 - 122 Elm Street, Worcester MA 01609

Disclosures for 118 - 122 Elm Street, Worcester MA 01609

Financial Information for 118 - 122 Elm Street, Worcester MA 01609

Location Information for 118 - 122 Elm Street, Worcester MA 01609

Contact Information for 118 - 122 Elm Street, Worcester MA 01609

Agent

Office

Payment Calculator

Exclusive Listing Agent

NAI Glickman Kovago & Jacobs

James Glickman