Overview Property Details Payment Calculator Walkability

Canceled

34 Elbridge St, Worcester MA 01609

$799,900

Estimated $1,780.28/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $399,950

Total Rent: 80400/year

Estimated CAP Rate: 8.73%

6 Bedrooms

2 Full Baths

2,500 SqFt

Total Parking: 4 (2 Garage)

6,760 SqFt

Location, Location, Location, steps to the WPI campus is this lovingly restored 2 family property with a detached 2 car garage on an attractive corner lot. Turn-key WPI area investment property. ZBA approval in hand for expansion to 3 units. 3rd unit could be added in the la...

This home has been viewed 25 times

Last Checked: May 7th, 2024 at 2:01am (Source: MLS PIN #73094244)

Gross Income: $80,400

Gross Expenses: $10,584

Net Income Calc: $69,816

CAP Rate: 8.73%

Annual Expenses for 34 Elbridge St, Worcester MA 01609

Total Gross Expenses (Calculated)$10,584/year

APOD AvailableYes

Heating

Electricity$135

Water$750

Gas$750

Insurance$3,900

Sewer$750

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$5,799

Annual Income & Unit Breakdown for 34 Elbridge St, Worcester MA 01609

Total Gross Income (Calculated)$80,400

Unit 1

Rental Income$3,400

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water)

Unit 2

Rental Income$3,300

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingYes

Rent IncludesUnit 1(water), Unit 2(water)

General Information for 34 Elbridge St, Worcester MA 01609

Listing ID73094244

Property TypeMulti Family

Price$799,900 ($319.96/SqFt)

StyleMulti Family

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total2,500 SqFt

Approximate Lot Size (Acres)0.16 acres

Total Parking4 (2 Garage)

Garage Parking2 / Detached

Year Built1923

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesLevel, Corner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRG-5

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 34 Elbridge St, Worcester MA 01609

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$16,600

Total Gross Income By Broker$80,400

Total Net Income By Broker$63,800

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 34 Elbridge St, Worcester MA 01609

Real Estate Taxes$5,799

Tax Year2023

Assessed Value$404,400

Financial Data SourceOwner

Total Gross Expenses By Broker$16,600

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$80,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$63,800

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)8.73%

Location Information for 34 Elbridge St, Worcester MA 01609

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, Private School, University

Contact Information for 34 Elbridge St, Worcester MA 01609

Agent

Name: James Glickman

MLS ID: K9500526

Office ID: AN2432

National Association ID: 453001348

Office

Name: NAI Glickman Kovago & Jacobs

MLS Office ID: AN2432

Phone: 508-753-9100

Payment Calculator

$5,411.98 per month

30 Years Fixed, 6.75% Interest

Property Taxes $483.25

Principal & Interest $4,928.73

HOA Dues $0

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. 0.16 acres (6,760 SqFt)
    [add_date] => 2024-05-07 02:01:15
    [address] => Elbridge St
    [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] => 2,500 SqFt
    [approx_lot_size_acres] => 0.16 acres
    [approx_lot_size_sqft] => 6,760 SqFt
    [assessed_value] => $404,400
    [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] => 2 Full
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 34 Elbridge St Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
        )

[c_type] => Multi Family
    [cap_rate] => 8.73%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => Private School
            [9] => University
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full 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] => Location, Location, Location, steps to the WPI campus is this lovingly restored 2 family property with a detached 2 car garage on an attractive corner lot. Turn-key WPI area investment property. ZBA approval in hand for expansion to 3 units. 3rd unit could be added in the large walkup attic or alternatively add additional bedrooms for the second-floor unit, (Architectural plans available). Each existing unit has 3 bedrooms and 1 bathroom with eat-in kitchens and living space. Fireplaces in both units with beautiful, refinished hardwood floors throughout. Delightful additional sunroom on the first floor. All separate utilities paid by tenants. Units are all leased to WPI students through 5/31/2024. Come check out this rare opportunity to buy a multifamily property in the WPI community.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $135
        )

[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] => 2
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Stone
        )

[frontage_length] => 
    [full_baths] => 2
    [garage_parking] => 2 / Detached
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $750
        )

[gross_income] => Array
        (
            [0] => $80,400
        )

[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] => 331703
    [insurance_expense] => Array
        (
            [0] => $3,900
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 02:01:15
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,500 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Level
            [1] => Corner Lot
        )

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

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
            [0] => $0
        )

[mls_area] => 
    [mls_id] => 73094244
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 69816
    [net_operating_income] => Array
        (
            [0] => $63,800
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN2432
            [name] => NAI Glickman Kovago & Jacobs
            [phone] => 508-753-9100
        )

[operating_expense] => Array
        (
            [0] => $16,600
        )

[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] => 508-753-9100
    [pool_features] => Array
        (
        )

[price] => $799,900
    [price_per_sqft] => 319.96
    [price_per_unit] => 399950
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => $5,799
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Unit 1(water)
            [1] => Unit 2(water)
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 13
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $750
        )

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

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

[street_number] => 34
    [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] => 
    [tax_year] => 2023
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 10584
    [total_gross_income] => 80400
    [total_parking] => 4 (2 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 3400
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 3300
        )

[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] => Array
        (
            [0] => 34 Elbridge St, Worcester MA 01609
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $750
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1923
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01609
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 6958385
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/331703/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:18
                    [modified] => 2024-05-07 02:01:18
                )

[1] => Array
                (
                    [id] => 6958875
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[2] => Array
                (
                    [id] => 6958876
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[3] => Array
                (
                    [id] => 6958877
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[4] => Array
                (
                    [id] => 6958878
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[5] => Array
                (
                    [id] => 6958879
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[6] => Array
                (
                    [id] => 6958880
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[7] => Array
                (
                    [id] => 6958881
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

[8] => Array
                (
                    [id] => 6958882
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73094244&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 02:01:33
                    [modified] => 2024-05-07 02:01:33
                )

)

)

EXIT