Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Expired

21 Endicott St, Worcester MA 01610

$709,000

Estimated $1,760/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $236,333.33

Total Rent: 68400/year

Estimated CAP Rate:

12 Bedrooms

Baths

4653

Total Parking: 8

5,007 (0.11)

POLAR PARK. This is the one you have been waiting for. Monster 3 family 4 BR per unit. Redone in 2015, this is not a typical Worcester 3 Decker built in the 1900s new heat, hot water, electrical, plumbing, kitchens and baths. Sprinklers, Fire Alarm system. City owned parking for Crompton Park across the street and the new skate park and loads of street parking. 3/10 mile to Miss Worcester Diner 7/10 miles to Polar Park. 1.2 Miles to Holy Cross. Large laundry rooms on each floor which might be able to be converted into a 2nd bathroom. 1st Floor is vacant, current rents on 2nd $1550 and 3rd $1700 Market rents are $2000+ per floor. EASY TO SHOW

This home has been viewed 48 times

Last Checked: May 7th, 2024 at 4:46am (Source: MLS PIN #73051790)

Gross Income: $68,400

Gross Expenses: $7,330

Net Income Calc: $61,070

Annual Expenses for 21 Endicott St, Worcester MA 01610

Total Gross Expenses (Calculated)$7,330/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7330

Annual Income & Unit Breakdown for 21 Endicott St, Worcester MA 01610

Total Gross Income (Calculated)$68,400

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 21 Endicott St, Worcester MA 01610

Listing ID73051790

Property TypeMulti Family / 3 Family

Price709000 ($152.37/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total4653

Approximate Lot Size (Acres)0.11

Total Parking8

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 21 Endicott St, Worcester MA 01610

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsSheds

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

Facilitator Compensation0

Compensation Based OnNet Sale Price

Financial Information for 21 Endicott St, Worcester MA 01610

Real Estate Taxes7330

Tax Year2022

Assessed Value$481,900

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 21 Endicott St, Worcester MA 01610

Neighborhood(s)

Area Amenities

Contact Information for 21 Endicott St, Worcester MA 01610

Agent

Name: Brian Allen

Office

Name: Property Investors & Advisors, LLC

Phone: 774-413-0272

Payment Calculator

, Interest

Property Taxes 610.83

Principal & Interest 4368.63

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Property Investors & Advisors, LLC

Brian Allen

Agent Phone

Office Phone

(774) 413-0272

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (5,007 SqFt)
    [add_date] => 2024-05-07 04:46:12
    [address] => Endicott St
    [agent] => Array
        (
            [address] => 12 Old Tavern Lane
            [city] => Sutton
            [id] => K8000195
            [name] => Brian Allen
            [national_association] => 453003540
            [office] => AN6259
            [state] => MA
            [zip] => 01590
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4653
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 5007
    [assessed_value] => $481,900
    [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] => 12
    [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
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

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

[cap_rate] => 
    [city] => Worcester
    [community_features] => Array
        (
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => POLAR PARK. This is the one you have been waiting for. Monster 3 family 4 BR per unit.  Redone in 2015, this is not a typical Worcester 3 Decker built in the 1900s new heat, hot water, electrical, plumbing, kitchens and baths.  Sprinklers, Fire Alarm system.  City owned parking for Crompton Park across the street and the new skate park and loads of street parking.  3/10 mile to Miss Worcester Diner 7/10 miles to Polar Park. 1.2 Miles to Holy Cross.  Large laundry rooms on each floor which might be able to be converted into a 2nd bathroom.  1st Floor is vacant, current rents on 2nd $1550 and 3rd $1700 Market rents are $2000+ per floor. EASY TO SHOW
    [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] => Sheds
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 0
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

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

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

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

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

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

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

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 04:46:12
    [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] => 73051790
    [neighborhoods] => 
    [net_income_calc] => 61070
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6259
            [name] => Property Investors & Advisors, LLC
            [phone] => 774-413-0272
        )

[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] => 709000
    [price_per_sqft] => 152.37
    [price_per_unit] => 236333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 7330
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 18
    [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] => Expired
        )

[street_number] => 21
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7330
    [total_gross_income] => 68400
    [total_parking] => 8
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 4
    [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] => 2
    [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] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [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] => 21 Endicott St, Worcester MA 01610
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01610
    [zips] => 
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/337462/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73051790&w=1024&h=768&n=19
        )

[raw] => 
)

EXIT

17 More Photos

Expired

21 Endicott St, Worcester MA 01610

$709,000

Annual Expenses for 21 Endicott St, Worcester MA 01610

Annual Income & Unit Breakdown for 21 Endicott St, Worcester MA 01610

General Information for 21 Endicott St, Worcester MA 01610

Disclosures for 21 Endicott St, Worcester MA 01610

Financial Information for 21 Endicott St, Worcester MA 01610

Location Information for 21 Endicott St, Worcester MA 01610

Contact Information for 21 Endicott St, Worcester MA 01610

Agent

Office

Payment Calculator

Exclusive Listing Agent

Property Investors & Advisors, LLC

Brian Allen