Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

27 Shelby St, Worcester MA 01605

$599,900

Estimated $1,677/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $149,975

Total Rent: 61800/year

Estimated CAP Rate:

11 Bedrooms

Baths

5261

Total Parking: 5 (1 Garage)

5,311 (0.12)

***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 4 units are occupied but tenant at will. 1st floor 4 bedroom to be delivered vacant ~This unit has a big deck and sunroom attached- updated kitchen & bath-.beautiful hardwoods and high ceilings. Big driveway and detached garage. Many updates throughout the property. Each unit has their own laundry hookups. Spacious bedrooms. Lots of potential! Great mortgage helper for first time buyer! Convenient location to Umass Memorial Hospita & MCPHS- l/Rt-9/290 & Mass Pike! FIRST Showings at OPEN HOUSE Sunday 1/8 12pm-2pm!

This home has been viewed 63 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

Water Views

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 Tax8448

Annual Income & Unit Breakdown for 27 Shelby St, Worcester MA 01605

Total Gross Income (Calculated)$61,800

Unit 1

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 27 Shelby St, Worcester MA 01605

Listing ID73067523

Property TypeMulti Family / 4 Family

Price599900 ($114.03/SqFt)

Style4 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total5261

Approximate Lot Size (Acres)0.12

Total Parking5 (1 Garage)

Garage Parking1

Year Built1890

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront FeaturesRiver

Terms

Disclosures for 27 Shelby St, Worcester MA 01605

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal 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 Compensation2.5

Facilitator Compensation1

Compensation Based OnNet Sale Price

Financial Information for 27 Shelby St, Worcester MA 01605

Real Estate Taxes8448

Tax Year2022

Assessed Value$555,400

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 27 Shelby St, Worcester MA 01605

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 27 Shelby St, Worcester MA 01605

Agent

Name: Stephen Minor

Office

Name: RE/MAX Advantage 1

Phone: 508-757-4200

Payment Calculator

, Interest

Property Taxes 704

Principal & Interest 3696.39

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Advantage 1

Stephen Minor

Agent Phone

Office Phone

(508) 757-4200

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,311 SqFt)
    [add_date] => 2024-05-07 01:31:03
    [address] => Shelby St
    [agent] => Array
        (
            [address] => 179 Shrewsbury Street
            [city] => Worcester
            [id] => CN207605
            [name] => Stephen Minor
            [national_association] => 453012856
            [office] => AN8053
            [state] => MA
            [zip] => 01604
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 5261
    [approx_lot_size_acres] => 0.12
    [approx_lot_size_sqft] => 5311
    [assessed_value] => $555,400
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 11
    [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] => 2.5
    [buyer_agent_id] => K8000753
    [buyer_office_id] => NB1705
    [c_style] => Array
        (
            [0] => 4 Family
        )

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

[cap_rate] => 
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

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

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => ***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 4 units are occupied but tenant at will. 1st floor 4 bedroom to be delivered vacant ~This unit has a big deck and sunroom attached- updated kitchen & bath-.beautiful hardwoods and high ceilings.  Big driveway and detached garage. Many updates throughout the property.  Each unit has their own laundry hookups. Spacious bedrooms. Lots of potential! Great mortgage helper for first time buyer! Convenient location to Umass Memorial Hospita & MCPHS- l/Rt-9/290 & Mass Pike! FIRST Showings at OPEN HOUSE Sunday 1/8 12pm-2pm!
    [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] => Personal Property
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 1
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 1
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

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

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

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 01:31:03
    [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] => 73067523
    [neighborhoods] => 
    [net_income_calc] => 53352
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => K01272
            [name] => RE/MAX Advantage 1
            [phone] => 508-757-4200
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

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

[perc_test] => Array
        (
        )

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

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

[price] => 599900
    [price_per_sqft] => 114.03
    [price_per_unit] => 149975
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 4 Family
        )

[real_estate_tax] => 8448
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 19
    [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] => Closed
        )

[street_number] => 27
    [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] => 1
    [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] => 1
    [tax_year] => 2022
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8448
    [total_gross_income] => 61800
    [total_parking] => 5 (1 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => N
        )

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

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 3
    [unit_4_lease] => Array
        (
            [0] => N
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 27 Shelby St, Worcester MA 01605
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

34 More Photos

Closed

27 Shelby St, Worcester MA 01605

$599,900

Annual Expenses for 27 Shelby St, Worcester MA 01605

Annual Income & Unit Breakdown for 27 Shelby St, Worcester MA 01605

General Information for 27 Shelby St, Worcester MA 01605

Disclosures for 27 Shelby St, Worcester MA 01605

Financial Information for 27 Shelby St, Worcester MA 01605

Location Information for 27 Shelby St, Worcester MA 01605

Contact Information for 27 Shelby St, Worcester MA 01605

Agent

Office

Payment Calculator

Exclusive Listing Agent

RE/MAX Advantage 1

Stephen Minor