Overview Property Details Payment Calculator Walkability

Closed

80 Wigwam Hill Drive, Worcester MA 01605

$400,000

Estimated $1,122.77/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $200,000

Total Rent: 42600/year

Estimated CAP Rate: 7.16%

4 Bedrooms

3 Full Baths

2,487 SqFt

Total Parking: 3

8,399 SqFt

Nicely maintained 2 family in a neighborhood of single family homes in nice move in condition. Tenants are at Will & can stay or move with reasonable notice. Excellent location - close to UMASS medical, neighborhood parks, a short drive to Whole Foods & easy access t...

This home has been viewed 20 times

Last Checked: May 7th, 2024 at 6:11am (Source: MLS PIN #73101331)

Gross Income: $42,600

Gross Expenses: $13,972

Net Income Calc: $28,628

CAP Rate: 7.16%

Beach Front

Annual Expenses for 80 Wigwam Hill Drive, Worcester MA 01605

Total Gross Expenses (Calculated)$13,972/year

APOD AvailableNo

Heating$3,540

Electricity$2,004

Water$920

Gas$920

Insurance$1,818

Sewer$920

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$5,690

Annual Income & Unit Breakdown for 80 Wigwam Hill Drive, Worcester MA 01605

Total Gross Income (Calculated)$42,600

Unit 1

Rental Income$2,400

LeaseN

Bedrooms3

Bathrooms2 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

Unit 2

Rental Income$1,150

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingYes

Rent Includes

General Information for 80 Wigwam Hill Drive, Worcester MA 01605

Listing ID73101331

Property TypeMulti Family / 2 Family

Price$400,000 ($160.84/SqFt)

Style2 Family - 2 Units Side By Side

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total2,487 SqFt

Approximate Lot Size (Acres)0.19 acres

Total Parking3

Garage Parking

Year Built1993

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesGentle Sloping

Foundation Area

Foundation DescriptionConcrete Perimeter

Accessible Features

Outdoor Space

ZoningRES

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront FeaturesBeach Front, 1/2 To 1 Mile To Beach

Energy Features

Terms

Disclosures for 80 Wigwam Hill Drive, Worcester MA 01605

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$8,282

Total Gross Income By Broker$42,600

Total Net Income By Broker$34,318

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2.5

Facilitator Compensation2.5

Sub-Agent Compensation

Compensation Based OnNet Sale Price

Financial Information for 80 Wigwam Hill Drive, Worcester MA 01605

Real Estate Taxes$5,690

Tax Year2023

Assessed Value$291,100

Financial Data SourceOwner

Total Gross Expenses By Broker$8,282

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$42,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$34,318

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.16%

Location Information for 80 Wigwam Hill Drive, Worcester MA 01605

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

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

Contact Information for 80 Wigwam Hill Drive, Worcester MA 01605

Agent

Name: Wanda McSmith

MLS ID: BB903131

Office ID: AN0797

National Association ID: 449503308

Address: 51 Circuit Avenue

City: Newton

State: MA

Zip: 02461

Office

Name: Realty Executives Boston West

MLS Office ID: AN0797

Phone: 508-653-7329

Payment Calculator

$2,938.84 per month

30 Years Fixed, 6.75% Interest

Property Taxes $474.17

Principal & Interest $2,464.67

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Realty Executives Boston West

Wanda McSmith

Agent Phone

Office Phone

(508) 653-7329

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.19 acres (8,399 SqFt)
    [add_date] => 2024-05-07 06:11:09
    [address] => Wigwam Hill Drive
    [agent] => Array
        (
            [address] => 51 Circuit Avenue
            [city] => Newton
            [id] => BB903131
            [name] => Wanda McSmith
            [national_association] => 449503308
            [office] => AN0797
            [state] => MA
            [zip] => 02461
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2,487 SqFt
    [approx_lot_size_acres] => 0.19 acres
    [approx_lot_size_sqft] => 8,399 SqFt
    [assessed_value] => $291,100
    [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] => 4
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 80 Wigwam Hill Drive Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2.5
    [buyer_agent_id] => K8000264
    [buyer_office_id] => K95491
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 7.16%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Public Transportation
        )

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

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => Nicely maintained 2 family in a neighborhood of single family homes in nice move in condition. Tenants are at Will & can stay or move with reasonable notice. Excellent location - close to UMASS medical, neighborhood parks, a short drive to Whole Foods & easy access to routes 9 & 290. Minutes to local restaurants & the world class Worcester Art Museum. Larger unit offers 3 spacious, light & bright  bedrooms including a Master bedroom w/private bath, modern eat in kit w/breakfast bar, sliders to a two tier deck, fenced in backyard & storage/ laundry in the basement. Second unit includes nice kitchen with dishwasher, extra large living room/dining area, spacious bedroom & full bath w/in unit laundry. Seller pays oil heat for both units. Off street parking for 4 cars. Not a drive by home.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
            [0] => $2,004
        )

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

[energy_features] => Array
        (
        )

[entry_level] => Array
        (
        )

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

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 2.5
    [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] => 
    [foundation_materials] => Array
        (
            [0] => Concrete Perimeter
        )

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

[gas_expense] => Array
        (
            [0] => $920
        )

[gross_income] => Array
        (
            [0] => $42,600
        )

[half_baths] => 0
    [handicap_access] => No
    [heating] => Yes
    [heating_expense] => Array
        (
            [0] => $3,540
        )

[high_school] => 
    [horse_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
        )

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

[id] => 340311
    [insurance_expense] => Array
        (
            [0] => $1,818
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 06:11:09
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 2,487 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

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

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

[mls_area] => 
    [mls_id] => 73101331
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 28628
    [net_operating_income] => Array
        (
            [0] => $34,318
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN0797
            [name] => Realty Executives Boston West
            [phone] => 508-653-7329
        )

[operating_expense] => Array
        (
            [0] => $8,282
        )

[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] => 617-417-2859
    [pool_features] => Array
        (
        )

[price] => $400,000
    [price_per_sqft] => 160.84
    [price_per_unit] => 200000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => $5,690
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 11
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $920
        )

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

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

[street_number] => 80
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 1
    [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] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 13972
    [total_gross_income] => 42600
    [total_parking] => 3
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2400
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1150
        )

[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] => 80 Wigwam Hill Drive, Worcester MA 01605
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $920
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Beach Front
            [1] => 1/2 To 1 Mile To Beach
        )

[year_built] => 1993
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01605
    [zoning] => RES
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7419407
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/340311/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:10
                    [modified] => 2024-05-07 06:11:10
                )

[1] => Array
                (
                    [id] => 7420082
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[2] => Array
                (
                    [id] => 7420083
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[3] => Array
                (
                    [id] => 7420084
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[4] => Array
                (
                    [id] => 7420085
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[5] => Array
                (
                    [id] => 7420086
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[6] => Array
                (
                    [id] => 7420087
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[7] => Array
                (
                    [id] => 7420088
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[8] => Array
                (
                    [id] => 7420089
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[9] => Array
                (
                    [id] => 7420090
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[10] => Array
                (
                    [id] => 7420091
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[11] => Array
                (
                    [id] => 7420092
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[12] => Array
                (
                    [id] => 7420093
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[13] => Array
                (
                    [id] => 7420094
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[14] => Array
                (
                    [id] => 7420095
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[15] => Array
                (
                    [id] => 7420096
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[16] => Array
                (
                    [id] => 7420097
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[17] => Array
                (
                    [id] => 7420098
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[18] => Array
                (
                    [id] => 7420099
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

[19] => Array
                (
                    [id] => 7420100
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73101331&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2024-05-07 06:11:14
                    [modified] => 2024-05-07 06:11:14
                )

)

)

EXIT