Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

3 Irving Street, Worcester MA 01609

$950,000

Estimated $2,510/month Calculator

Multi Family

Total Units: 7

Price Per Unit: $135,714.29

Total Rent: 24000/year

Estimated CAP Rate:

7 Bedrooms

Baths

6143

Total Parking: 0

2,332 (0.05)

3 Irving Street is a meticulously maintained seven-unit multi-family property. The apartment building is currently 100% occupied, with tenants paying their own utilities. Each spacious unit includes a kitchen (with dining area), bedroom/living room, and modern bathroom with a full-size bathtub. There are 10-foot ceilings, tall thermal pane energy-efficient windows, and hardwood floors throughout. The common area includes new attractive vinyl plank flooring. Individual hot water tanks (located in the basement) and electrical meters (100-amp panel) for each unit. All apartments include two state-of-the-art, 220-amp heating units and new plumbing. A new roof will be installed prior to the transfer of ownership. Don't miss out on the upcoming Open House, Saturday, April 8th from 12:00-2:00!

This home has been viewed 37 times

Last Checked: May 7th, 2024 at 5:16am (Source: MLS PIN #73095319)

Gross Income: $24,000

Gross Expenses: $29,422

Net Income Calc: $5,422

Annual Expenses for 3 Irving Street, Worcester MA 01609

Total Gross Expenses (Calculated)$29,422/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11629

Annual Income & Unit Breakdown for 3 Irving Street, Worcester MA 01609

Total Gross Income (Calculated)$24,000

Unit 1

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bathrooms

Rent Includes

Unit 4

Rental Income$0

Lease

Bathrooms

Rent Includes

General Information for 3 Irving Street, Worcester MA 01609

Listing ID73095319

Property TypeMulti Family / 5+ Family

Price950000 ($154.65/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total6143

Approximate Lot Size (Acres)0.05

Total Parking0

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningBG-6

Water Views

Water Views Features

Waterfront Features

Terms

Disclosures for 3 Irving Street, Worcester MA 01609

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsAll Personal Property.

Financial Data SourceEstimated

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 OnGross/full Sale Price

Financial Information for 3 Irving Street, Worcester MA 01609

Real Estate Taxes11629

Tax Year2023

Assessed Value$707,900

Financial Data SourceEstimated

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 3 Irving Street, Worcester MA 01609

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 3 Irving Street, Worcester MA 01609

Agent

Name: Madison O'Brien

Office

Name: Kelleher and Sadowsky Associates, Inc.

Phone: 508-755-0707

Payment Calculator

, Interest

Property Taxes 969.08

Principal & Interest 5853.6

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Kelleher and Sadowsky Associates, Inc.

Madison O'Brien

Agent Phone

Office Phone

(508) 755-0707

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (2,332 SqFt)
    [add_date] => 2024-05-07 05:16:20
    [address] => Irving Street
    [agent] => Array
        (
            [address] => 11 Bates Grove Road
            [city] => Webster
            [id] => CN236234
            [name] => Madison O'Brien
            [national_association] => 449595874
            [office] => AN1078
            [state] => MA
            [zip] => 01570
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 6143
    [approx_lot_size_acres] => 0.05
    [approx_lot_size_sqft] => 2332
    [assessed_value] => $707,900
    [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] => 7
    [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] => CN220576
    [buyer_office_id] => AN7037
    [c_style] => Array
        (
            [0] => 5+ Family
        )

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

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

[compensation_based_on] => Array
        (
            [0] => Gross/full 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] => 3 Irving Street is a meticulously maintained seven-unit multi-family property. The apartment building is currently 100% occupied, with tenants paying their own utilities. Each spacious unit includes a kitchen (with dining area), bedroom/living room, and modern bathroom with a full-size bathtub. There are 10-foot ceilings, tall thermal pane energy-efficient windows, and hardwood floors throughout. The common area includes new attractive vinyl plank flooring. Individual hot water tanks (located in the basement) and electrical meters (100-amp panel) for each unit. All apartments include two state-of-the-art, 220-amp heating units and new plumbing. A new roof will be installed prior to the transfer of ownership. Don't miss out on the upcoming Open House, Saturday, April 8th from 12:00-2:00!
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

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

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => All Personal Property.
        )

[exterior_features] => Array
        (
        )

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

[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] => 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 05:16:20
    [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] => 73095319
    [neighborhoods] => 
    [net_income_calc] => -5422
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 7
    [office] => Array
        (
            [id] => AN1078
            [name] => Kelleher and Sadowsky Associates, Inc.
            [phone] => 508-755-0707
        )

[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] => 950000
    [price_per_sqft] => 154.65
    [price_per_unit] => 135714.28571429
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 11629
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 21
    [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] => 3
    [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] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 29422
    [total_gross_income] => 24000
    [total_parking] => 0
    [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] => Y
        )

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

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

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

[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] => 3 Irving Street, Worcester MA 01609
    [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] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01609
    [zips] => 
    [zoning] => BG-6
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/338497/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73095319&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos

Closed

3 Irving Street, Worcester MA 01609

$950,000

Annual Expenses for 3 Irving Street, Worcester MA 01609

Annual Income & Unit Breakdown for 3 Irving Street, Worcester MA 01609

General Information for 3 Irving Street, Worcester MA 01609

Disclosures for 3 Irving Street, Worcester MA 01609

Financial Information for 3 Irving Street, Worcester MA 01609

Location Information for 3 Irving Street, Worcester MA 01609

Contact Information for 3 Irving Street, Worcester MA 01609

Agent

Office

Payment Calculator

Exclusive Listing Agent

Kelleher and Sadowsky Associates, Inc.

Madison O'Brien