Overview Property Details Payment Calculator Walkability

Closed

4 Negus St, Webster MA 01570

$659,000

Estimated $1,514.68/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $109,833.33

Total Rent: 50400/year

Estimated CAP Rate: 5.11%

10 Bedrooms

6 Full Baths

6,336 SqFt

Total Parking: 10

11,456 SqFt

Investors take notice! This big, clean fully occupied 6 unit is for sale turn key. This property is owned by an investor and is ready to be handed over to the next investor. All the heavy lifting has been done. All utilities are separate, Plenty of off street parking, Gas he...

This home has been viewed 34 times

Last Checked: May 7th, 2024 at 1:56am (Source: MLS PIN #73064955)

Gross Income: $50,400

Gross Expenses: $16,735

Net Income Calc: $33,665

CAP Rate: 5.11%

Annual Expenses for 4 Negus St, Webster MA 01570

Total Gross Expenses (Calculated)$16,735/year

APOD AvailableNo

Heating

Electricity$972

Water$3,097

Gas$3,097

Insurance$4,733

Sewer$3,097

Trash Removal$1,980

Repair & Maintenance

Management

Miscellaneous$600

Real Estate Tax$5,353.26

Annual Income & Unit Breakdown for 4 Negus St, Webster MA 01570

Total Gross Income (Calculated)$50,400

Unit 1

Rental Income$950

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(heat, Gas), Unit 3(hot Water)

Unit 2

Rental Income$1,100

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(heat, Gas), Unit 3(hot Water)

Unit 3

Rental Income$1,150

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(heat, Gas), Unit 3(hot Water)

Unit 4

Rental Income$1,000

Lease

Bedrooms2

Bathrooms1 Full

Floor

Levels in Unit

HeatingYes

Rent IncludesUnit 1(water), Unit 2(heat, Gas), Unit 3(hot Water)

General Information for 4 Negus St, Webster MA 01570

Listing ID73064955

Property TypeMulti Family / 5+ Family

Price$659,000 ($104.01/SqFt)

Style5-9 Family

CityWebster

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total6,336 SqFt

Approximate Lot Size (Acres)0.26 acres

Total Parking10

Garage Parking

Year Built1880

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area77777

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningMR12

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 4 Negus St, Webster MA 01570

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$11,382

Total Gross Income By Broker$78,144

Total Net Income By Broker$66,762

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 4 Negus St, Webster MA 01570

Real Estate Taxes$5,353.26

Tax Year2022

Assessed Value$383,400

Financial Data SourceOwner

Total Gross Expenses By Broker$11,382

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$78,144

BostonRealEstate.com Gross Income

Total Net Income By Broker$66,762

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.11%

Location Information for 4 Negus St, Webster MA 01570

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 4 Negus St, Webster MA 01570

Agent

Name: Robert Brown

MLS ID: BB802152

Office ID: BB9805

National Association ID: 449520041

Address: 217 Dutcher Street

City: Hopedale

State: MA

Zip: 01747

Office

Name: RE/MAX Executive Realty

MLS Office ID: BB9805

Phone: 508-435-6700

Payment Calculator

$4,506.66 per month

30 Years Fixed, 6.75% Interest

Property Taxes $446.11

Principal & Interest $4,060.55

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Executive Realty

Robert Brown

Agent Phone

Office Phone

(508) 435-6700

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.26 acres (11,456 SqFt)
    [add_date] => 2024-05-07 01:56:03
    [address] => Negus St
    [agent] => Array
        (
            [address] => 217 Dutcher Street
            [city] => Hopedale
            [id] => BB802152
            [name] => Robert Brown
            [national_association] => 449520041
            [office] => BB9805
            [state] => MA
            [zip] => 01747
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 6,336 SqFt
    [approx_lot_size_acres] => 0.26 acres
    [approx_lot_size_sqft] => 11,456 SqFt
    [assessed_value] => $383,400
    [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] => 6 Full
    [bedrooms] => 10
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 4 Negus St Webster
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => CN246632
    [buyer_office_id] => AN5498
    [c_style] => Array
        (
            [0] => 5+ Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.11%
    [city] => Webster
    [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] => Investors take notice! This big, clean fully occupied 6 unit is for sale turn key. This property is owned by an investor and is ready to be handed over to the next investor. All the heavy lifting has been done. All utilities are separate, Plenty of off street parking, Gas heat, great condition and this cash cow is grossing $74,544 yearly!. Looking to do a 1031 or lock up a nice property now, Don't miss this one. Units 5 and 6 rent are combined to show correct yearly income.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $972
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 1
    [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] => 77777
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 6
    [garage_parking] => 
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $3,097
        )

[gross_income] => Array
        (
            [0] => $78,144
        )

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

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

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

[id] => 331519
    [insurance_expense] => Array
        (
            [0] => $4,733
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 01:56:03
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 6,336 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] => $600
        )

[mls_area] => 
    [mls_id] => 73064955
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 33665
    [net_operating_income] => Array
        (
            [0] => $66,762
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => BB9805
            [name] => RE/MAX Executive Realty
            [phone] => 508-435-6700
        )

[operating_expense] => Array
        (
            [0] => $11,382
        )

[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] => 508-243-5015
    [pool_features] => Array
        (
        )

[price] => $659,000
    [price_per_sqft] => 104.01
    [price_per_unit] => 109833.33333333
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => $5,353.26
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(heat
            [2] => Gas)
            [3] => Unit 3(hot Water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 24
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $3,097
        )

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

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

[street_number] => 4
    [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] => 16735
    [total_gross_income] => 50400
    [total_parking] => 10
    [trash_expense] => Array
        (
            [0] => $1,980
        )

[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] => 950
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1100
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1150
        )

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

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
            [0] => 1000
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 4 Negus St, Webster MA 01570
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $3,097
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1880
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01570
    [zoning] => MR12
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6949750
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/331519/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 01:56:05
                    [modified] => 2024-05-07 01:56:05
                )

[1] => Array
                (
                    [id] => 6950133
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73064955&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 01:56:11
                    [modified] => 2024-05-07 01:56:11
                )

[2] => Array
                (
                    [id] => 6950134
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73064955&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 01:56:11
                    [modified] => 2024-05-07 01:56:11
                )

[3] => Array
                (
                    [id] => 6950135
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73064955&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 01:56:11
                    [modified] => 2024-05-07 01:56:11
                )

[4] => Array
                (
                    [id] => 6950136
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73064955&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 01:56:11
                    [modified] => 2024-05-07 01:56:11
                )

)

)

EXIT

Closed

4 Negus St, Webster MA 01570

$659,000

Annual Expenses for 4 Negus St, Webster MA 01570

Annual Income & Unit Breakdown for 4 Negus St, Webster MA 01570

General Information for 4 Negus St, Webster MA 01570

Disclosures for 4 Negus St, Webster MA 01570

Financial Information for 4 Negus St, Webster MA 01570

Location Information for 4 Negus St, Webster MA 01570

Contact Information for 4 Negus St, Webster MA 01570

Agent

Office

Payment Calculator

Exclusive Listing Agent

RE/MAX Executive Realty

Robert Brown