Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

24 Crescent St, Worcester MA 01605

$409,900

Estimated $1,061.40/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $136,633.33

Total Rent: 31200/year

Estimated CAP Rate: 5.64%

6 Bedrooms

3 Full Baths

2,650 SqFt

Total Parking: 1

1,961 SqFt

First showings at the open house on Saturday, 01/14/23 from 11-1. Three family with separate utilities, vinyl siding and windows, plenty of off-street parking, and easy highway access. The first-floor unit will be delivered vacant.

This home has been viewed 42 times

Last Checked: May 7th, 2024 at 12:26am (Source: MLS PIN #73069542)

Gross Income: $31,200

Gross Expenses: $8,085

Net Income Calc: $23,115

CAP Rate: 5.64%

Annual Expenses for 24 Crescent St, Worcester MA 01605

Total Gross Expenses (Calculated)$8,085/year

APOD AvailableYes

Heating

Electricity$156

Water$1,860

Gas$1,860

Insurance$1,308

Sewer$1,860

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$4,761

Annual Income & Unit Breakdown for 24 Crescent St, Worcester MA 01605

Total Gross Income (Calculated)$31,200

Unit 1

Rental Income$800

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$900

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$900

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 24 Crescent St, Worcester MA 01605

Listing ID73069542

Property TypeMulti Family / 3 Family

Price$409,900 ($154.68/SqFt)

Style3 Family

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total2,650 SqFt

Approximate Lot Size (Acres)0.05 acres

Total Parking1

Garage Parking

Year Built1870

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionStone,Brick/Mortar

Accessible Features

Outdoor Space

ZoningMG-2

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 24 Crescent St, Worcester MA 01605

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$3,244

Total Gross Income By Broker$31,200

Total Net Income By Broker$27,876

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 24 Crescent St, Worcester MA 01605

Real Estate Taxes$4,761

Tax Year2022

Assessed Value$313,000

Financial Data SourceOwner

Total Gross Expenses By Broker$3,244

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$31,200

BostonRealEstate.com Gross Income

Total Net Income By Broker$27,876

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.64%

Location Information for 24 Crescent St, Worcester MA 01605

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 24 Crescent St, Worcester MA 01605

Agent

Name: Mark Johns

Office

Name: Kelleher and Sadowsky Associates, Inc.

Phone: 508-755-0707

Payment Calculator

, Interest

Property Taxes 396.75

Principal & Interest 2525.67

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Kelleher and Sadowsky Associates, Inc.

Mark Johns

Agent Phone

Office Phone

(508) 755-0707

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (1,961 SqFt)
    [add_date] => 2024-05-07 00:26:31
    [address] => Crescent St
    [agent] => Array
        (
            [address] => 107 Jennifer Drive
            [city] => Holden
            [id] => K8001581
            [name] => Mark Johns
            [national_association] => 453009993
            [office] => AN1078
            [state] => MA
            [zip] => 01520
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,650 SqFt
    [approx_lot_size_acres] => 0.05 acres
    [approx_lot_size_sqft] => 1,961 SqFt
    [assessed_value] => $313,000
    [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] => 3 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 24 Crescent St Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => H1111111
    [buyer_office_id] => H11111
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.64%
    [city] => Worcester
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Net 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] => First showings at the open house on Saturday, 01/14/23 from 11-1. Three family with separate utilities, vinyl siding and windows, plenty of off-street parking, and easy highway access. The first-floor unit will be delivered vacant.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $156
        )

[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
        (
            [0] => Owner
        )

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

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone,Brick/Mortar
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $1,860
        )

[gross_income] => Array
        (
            [0] => $31,200
        )

[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] => 328359
    [insurance_expense] => Array
        (
            [0] => $1,308
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 00:26:31
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,650 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

[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] => 73069542
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 23115
    [net_operating_income] => Array
        (
            [0] => $27,876
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN1078
            [name] => Kelleher and Sadowsky Associates, Inc.
            [phone] => 508-755-0707
        )

[operating_expense] => Array
        (
            [0] => $3,244
        )

[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] => 508-635-6792
    [pool_features] => Array
        (
        )

[price] => $409,900
    [price_per_sqft] => 154.68
    [price_per_unit] => 136633.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $4,761
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 14
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $1,860
        )

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

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

[street_number] => 24
    [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] => 8085
    [total_gross_income] => 31200
    [total_parking] => 1
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 800
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 900
        )

[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] => Array
        (
            [0] => 24 Crescent St, Worcester MA 01605
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $1,860
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1870
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01605
    [zoning] => MG-2
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6789640
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/328359/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:31
                    [modified] => 2024-05-07 00:26:31
                )

[1] => Array
                (
                    [id] => 6789987
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[2] => Array
                (
                    [id] => 6789988
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[3] => Array
                (
                    [id] => 6789989
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[4] => Array
                (
                    [id] => 6789990
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[5] => Array
                (
                    [id] => 6789991
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[6] => Array
                (
                    [id] => 6789992
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[7] => Array
                (
                    [id] => 6789993
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[8] => Array
                (
                    [id] => 6789994
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[9] => Array
                (
                    [id] => 6789995
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

[10] => Array
                (
                    [id] => 6789996
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73069542&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 00:26:35
                    [modified] => 2024-05-07 00:26:35
                )

)

)

EXIT

Closed

24 Crescent St, Worcester MA 01605

$409,900

Annual Expenses for 24 Crescent St, Worcester MA 01605

Annual Income & Unit Breakdown for 24 Crescent St, Worcester MA 01605

General Information for 24 Crescent St, Worcester MA 01605

Disclosures for 24 Crescent St, Worcester MA 01605

Financial Information for 24 Crescent St, Worcester MA 01605

Location Information for 24 Crescent St, Worcester MA 01605

Contact Information for 24 Crescent St, Worcester MA 01605

Agent

Office

Payment Calculator

Exclusive Listing Agent

Kelleher and Sadowsky Associates, Inc.

Mark Johns