Overview Property Details Payment Calculator Walkability

Closed

128 Stafford Street, Worcester MA 01603

$549,000

Estimated $1,258.16/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $183,000

Total Rent: 46800/year

Estimated CAP Rate: 7.72%

6 Bedrooms

3 Full Baths

3,528 SqFt

Total Parking: 5

5,290 SqFt

*offer deadline 2/20 5pm - put expiration date of 2/21 8pm.*3 family, updated well maintained, new roof 50 year asphalt shingle, windows 2007, laundry hookups in every unit .ONLY showing at open house 02/18 12-2; current rent lower than market value, TAW

This home has been viewed 21 times

Last Checked: May 7th, 2024 at 3:21am (Source: MLS PIN #73067063)

Gross Income: $46,800

Gross Expenses: $4,415

Net Income Calc: $42,385

CAP Rate: 7.72%

Annual Expenses for 128 Stafford Street, Worcester MA 01603

Total Gross Expenses (Calculated)$4,415/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$4,415.46

Annual Income & Unit Breakdown for 128 Stafford Street, Worcester MA 01603

Total Gross Income (Calculated)$46,800

Unit 1

Rental Income$1,100

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,500

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,300

Lease

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 128 Stafford Street, Worcester MA 01603

Listing ID73067063

Property TypeMulti Family / 3 Family

Price$549,000 ($155.61/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total3,528 SqFt

Approximate Lot Size (Acres)0.12 acres

Total Parking5

Garage Parking

Year Built1910

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCleared

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

Zoningrl-7

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 128 Stafford Street, Worcester MA 01603

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$1,120

Total Gross Income By Broker$57,600

Total Net Income By Broker$57,600

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 128 Stafford Street, Worcester MA 01603

Real Estate Taxes$4,415.46

Tax Year2022

Assessed Value$290,300

Financial Data Source

Total Gross Expenses By Broker$1,120

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$57,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$57,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.72%

Location Information for 128 Stafford Street, Worcester MA 01603

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 128 Stafford Street, Worcester MA 01603

Agent

Name: Rebekah Ford

Office

Name: RE/MAX Diverse

Phone: 774-823-3441

Team Members

Name: Monique Frigon

Phone: 413-404-7826

Payment Calculator

$3,750.72 per month

30 Years Fixed, 6.75% Interest

Property Taxes $367.96

Principal & Interest $3,382.76

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

RE/MAX Diverse

Rebekah Ford

Agent Phone

Office Phone

(774) 823-3441

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,290 SqFt)
    [add_date] => 2024-05-07 03:21:02
    [address] => Stafford Street
    [agent] => Array
        (
            [address] => 3302 Station Circle
            [city] => Dedham
            [id] => CN251571
            [name] => Rebekah Ford
            [national_association] => 641660372
            [office] => AN7349
            [state] => MA
            [zip] => 02026
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,528 SqFt
    [approx_lot_size_acres] => 0.12 acres
    [approx_lot_size_sqft] => 5,290 SqFt
    [assessed_value] => $290,300
    [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] => 128 Stafford Street Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => TEAM0456
    [buyer_office_id] => AN3576
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 7.72%
    [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] => *offer deadline 2/20 5pm - put expiration date of 2/21 8pm.*3 family, updated well maintained, new roof 50 year asphalt shingle, windows 2007, laundry hookups in every unit .ONLY showing at open house 02/18 12-2;  current rent lower than market value, TAW
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[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
        (
        )

[fireplaces] => Array
        (
            [0] => 1
        )

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

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

[gross_income] => Array
        (
            [0] => $57,600
        )

[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] => 334488
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 03:21:02
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,528 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Cleared
        )

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

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

[mls_area] => 
    [mls_id] => 73067063
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 42385
    [net_operating_income] => Array
        (
            [0] => $57,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6672
            [name] => RE/MAX Diverse
            [phone] => 774-823-3441
        )

[operating_expense] => Array
        (
            [0] => $1,120
        )

[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] => 508-769-9269
    [pool_features] => Array
        (
        )

[price] => $549,000
    [price_per_sqft] => 155.61
    [price_per_unit] => 183000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $4,415.46
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 128
    [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
        (
            [0] => Array
                (
                    [id] => CN216255
                    [name] => Monique Frigon
                    [phone] => 413-404-7826
                    [address] => 8 Upton Street
                    [city] => Millbury
                    [state] => MA
                    [zip] => 01527
                    [office] => AN7349
                    [national_association] => 453014760
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 4415
    [total_gross_income] => 46800
    [total_parking] => 5
    [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] => 1100
        )

[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] => 1500
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 1300
        )

[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] => 128 Stafford Street, Worcester MA 01603
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1910
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01603
    [zoning] => rl-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7105327
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/334488/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:03
                    [modified] => 2024-05-07 03:21:03
                )

[1] => Array
                (
                    [id] => 7105817
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[2] => Array
                (
                    [id] => 7105818
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[3] => Array
                (
                    [id] => 7105819
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[4] => Array
                (
                    [id] => 7105820
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[5] => Array
                (
                    [id] => 7105821
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[6] => Array
                (
                    [id] => 7105822
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[7] => Array
                (
                    [id] => 7105823
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[8] => Array
                (
                    [id] => 7105824
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[9] => Array
                (
                    [id] => 7105825
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[10] => Array
                (
                    [id] => 7105826
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[11] => Array
                (
                    [id] => 7105827
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[12] => Array
                (
                    [id] => 7105828
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[13] => Array
                (
                    [id] => 7105829
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

[14] => Array
                (
                    [id] => 7105830
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73067063&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 03:21:09
                    [modified] => 2024-05-07 03:21:09
                )

)

)

EXIT

Closed

128 Stafford Street, Worcester MA 01603

$549,000

Annual Expenses for 128 Stafford Street, Worcester MA 01603

Annual Income & Unit Breakdown for 128 Stafford Street, Worcester MA 01603

General Information for 128 Stafford Street, Worcester MA 01603

Disclosures for 128 Stafford Street, Worcester MA 01603

Financial Information for 128 Stafford Street, Worcester MA 01603

Location Information for 128 Stafford Street, Worcester MA 01603

Contact Information for 128 Stafford Street, Worcester MA 01603

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

RE/MAX Diverse

Rebekah Ford