***OFFER DEADLINE IS 5pm MONDAY 1/9***Investors take notice! RARE Cash Cow 4 Unit opportunity! Two 4 bedroom units (1st and 2nd floor) - One 1 bedroom (basement unit) & 3rd floor unit is a 2 bedroom. Market Value rents will make this rent roll over $6,000/month! 3 of the...
This home has been viewed 44 times
Last Checked: May 7th, 2024 at 1:31am (Source: MLS PIN #73067523)
Gross Income: $61,800
Gross Expenses: $8,448
Net Income Calc: $53,352
CAP Rate: 8.89%
Beach Front
Annual Expenses for 27 Shelby St, Worcester MA 01605
Total Gross Expenses (Calculated)$8,448/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$8,448
Annual Income & Unit Breakdown for 27 Shelby St, Worcester MA 01605
Total Gross Income (Calculated)$61,800
Unit 1
Rental Income$950
LeaseN
Bedrooms1
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 1(heat, Water), Unit 4(water)
Unit 2
Rental Income$2,000
LeaseN
Bedrooms4
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 1(heat, Water), Unit 4(water)
Unit 3
Rental Income$1,100
LeaseN
Bedrooms4
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 1(heat, Water), Unit 4(water)
Unit 4
Rental Income$1,100
LeaseN
Bedrooms2
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingYes
Rent IncludesUnit 2(water), Unit 3(water), Unit 1(heat, Water), Unit 4(water)
General Information for 27 Shelby St, Worcester MA 01605
Listing ID73067523
Property TypeMulti Family / 4 Family
Price$599,900 ($114.03/SqFt)
Style4 Family
CityWorcester
CountyWorcester
MLS Area
Neighborhood(s)
Approximate Living Area Total5,261 SqFt
Approximate Lot Size (Acres)0.12 acres
Total Parking5 (1 Garage)
Garage Parking1 / Detached
Year Built1890
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsBrick
Lot FeaturesCorner Lot
Foundation Area
Foundation DescriptionBrick/Mortar
Accessible Features
Outdoor Space
ZoningRG-5
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront FeaturesBeach Front, Beach Ownership(public), Lake/pond, 1 To 2 Mile To Beach
Energy Features
Terms
Disclosures for 27 Shelby St, Worcester MA 01605
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$37,800
Total Net Income By Broker$61,800
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation2.5
Facilitator Compensation1
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 27 Shelby St, Worcester MA 01605
Real Estate Taxes$8,448
Tax Year2022
Assessed Value$555,400
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$37,800
BostonRealEstate.com Gross Income
Total Net Income By Broker$61,800
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)8.89%
Location Information for 27 Shelby St, Worcester MA 01605
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area AmenitiesWalk/jog Trails, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Pool, Tennis Court(s), Private School, University
Contact Information for 27 Shelby St, Worcester MA 01605