Overview Property Details Payment Calculator Walkability

Canceled

7 Ashton St, Worcester MA 01605

$525,000

Estimated $1,353.87/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $175,000

Total Rent: 40020/year

Estimated CAP Rate: 5.85%

6 Bedrooms

3 Full Baths

3,073 SqFt

Total Parking: 3

7,124 SqFt

7 Ashton Street is a three story building with three (3), 2-Bedroom/1-Bathroom units with 3,076 square feet of living area in 5,658 square feet of gross area on a 0.16-acre parcel. The Property also features on-site parking for three (3) vehicles as well as a private fenced ...

This home has been viewed 20 times

Last Checked: May 7th, 2024 at 8:11am (Source: MLS PIN #73092530)

Gross Income: $40,020

Gross Expenses: $9,327

Net Income Calc: $30,693

CAP Rate: 5.85%

Annual Expenses for 7 Ashton St, Worcester MA 01605

Total Gross Expenses (Calculated)$9,327/year

APOD AvailableNo

Heating

Electricity

Water$1,250

Gas$1,250

Insurance$2,046

Sewer$1,250

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,031

Annual Income & Unit Breakdown for 7 Ashton St, Worcester MA 01605

Total Gross Income (Calculated)$40,020

Unit 1

Rental Income$1,100

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,135

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$1,100

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit

HeatingNo

Rent Includes

General Information for 7 Ashton St, Worcester MA 01605

Listing ID73092530

Property TypeMulti Family / 3 Family

Price$525,000 ($170.84/SqFt)

Style3 Family

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total3,073 SqFt

Approximate Lot Size (Acres)0.16 acres

Total Parking3

Garage Parking

Year Built1908

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot Features

Foundation Area

Foundation DescriptionOther

Accessible Features

Outdoor Space

ZoningRG-5

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 7 Ashton St, Worcester MA 01605

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$3,296

Total Gross Income By Broker$40,020

Total Net Income By Broker$36,724

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation1

Sub-Agent Compensation

Compensation Based OnGross/full Sale Price

Financial Information for 7 Ashton St, Worcester MA 01605

Real Estate Taxes$6,031

Tax Year2023

Assessed Value$420,600

Financial Data Source

Total Gross Expenses By Broker$3,296

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$40,020

BostonRealEstate.com Gross Income

Total Net Income By Broker$36,724

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)5.85%

Location Information for 7 Ashton St, Worcester MA 01605

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 7 Ashton St, Worcester MA 01605

Agent

Name: Ryan Benton

MLS ID: CN235128

Office ID: AN2723

Address: 87 Barstow Avenue

City: Norwell

State: MA

Zip: 02061

Office

Name: Horvath & Tremblay

MLS Office ID: AN2723

Phone: 781-776-4000

Team Members

Payment Calculator

$3,737.46 per month

30 Years Fixed, 6.75% Interest

Property Taxes $502.58

Principal & Interest $3,234.88

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Ryan Benton

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (7,124 SqFt)
    [add_date] => 2024-05-07 08:11:12
    [address] => Ashton St
    [agent] => Array
        (
            [address] => 87 Barstow Avenue
            [city] => Norwell
            [id] => CN235128
            [name] => Ryan Benton
            [national_association] => 
            [office] => AN2723
            [state] => MA
            [zip] => 02061
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,073 SqFt
    [approx_lot_size_acres] => 0.16 acres
    [approx_lot_size_sqft] => 7,124 SqFt
    [assessed_value] => $420,600
    [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] => 7 Ashton 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
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 5.85%
    [city] => Worcester
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Gross/full 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] => 7 Ashton Street is a three story building with three (3), 2-Bedroom/1-Bathroom units with 3,076 square feet of living area in 5,658 square feet of gross area on a 0.16-acre parcel. The Property also features on-site parking for three (3) vehicles as well as a private fenced in back yard. Each unit is separately metered for electricity, heat, and hot water (electric and gas heat and gas fired hot water), which the Tenants pay directly. The landlord is responsible for common electric and domestic water and sewer. The Property is seconds from a CVS, 0.3-miles from the UMASS Memorial Hahnemann Family Medical Center, less than 1-mile from the UMASS Memorial Medical Center (Memorial “Main” Campus), and less than 1.5-miles from Saint Vincent Hospital. The current rents are significantly below market. The opportunity exists to increase rents to market rents via minor programmatic updates to the unrenovated units in one of Eastern Massachusetts’s largest and most dynamic cities.
    [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] => 1
    [fee_paid_by_tennant] => Contact Agent
    [financial_data_source] => Array
        (
        )

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

[first_month_required] => Array
        (
        )

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

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

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

[gas_expense] => Array
        (
            [0] => $1,250
        )

[gross_income] => Array
        (
            [0] => $40,020
        )

[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] => 344210
    [insurance_expense] => Array
        (
            [0] => $2,046
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 08:11:12
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,073 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => 
    [mls_id] => 73092530
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 30693
    [net_operating_income] => Array
        (
            [0] => $36,724
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
            [0] => $3,296
        )

[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] => 781-776-4528
    [pool_features] => Array
        (
        )

[price] => $525,000
    [price_per_sqft] => 170.84
    [price_per_unit] => 175000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => $6,031
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 14
    [senior_community] => No
    [sewer] => Array
        (
        )

[sewer_expense] => Array
        (
            [0] => $1,250
        )

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

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

[street_number] => 7
    [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] => Array
        (
            [0] => Array
                (
                    [id] => CN235128
                    [name] => Ryan Benton
                    [phone] => 781-776-4528
                    [address] => 87 Barstow Avenue
                    [city] => Norwell
                    [state] => MA
                    [zip] => 02061
                    [office] => AN2723
                    [national_association] => 
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 9327
    [total_gross_income] => 40020
    [total_parking] => 3
    [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] => 1135
        )

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

[unit_3_levels] => 
    [unit_3_rent] => Array
        (
            [0] => 1100
        )

[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] => 7 Ashton St, Worcester MA 01605
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $1,250
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1908
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01605
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7648410
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/344210/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:16
                    [modified] => 2024-05-07 08:11:16
                )

[1] => Array
                (
                    [id] => 7649017
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[2] => Array
                (
                    [id] => 7649018
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[3] => Array
                (
                    [id] => 7649019
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[4] => Array
                (
                    [id] => 7649020
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[5] => Array
                (
                    [id] => 7649021
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[6] => Array
                (
                    [id] => 7649022
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[7] => Array
                (
                    [id] => 7649023
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[8] => Array
                (
                    [id] => 7649024
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[9] => Array
                (
                    [id] => 7649025
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[10] => Array
                (
                    [id] => 7649026
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[11] => Array
                (
                    [id] => 7649027
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[12] => Array
                (
                    [id] => 7649028
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[13] => Array
                (
                    [id] => 7649029
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[14] => Array
                (
                    [id] => 7649030
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[15] => Array
                (
                    [id] => 7649031
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[16] => Array
                (
                    [id] => 7649032
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

[17] => Array
                (
                    [id] => 7649033
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73092530&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2024-05-07 08:11:26
                    [modified] => 2024-05-07 08:11:26
                )

)

)

EXIT

Canceled

7 Ashton St, Worcester MA 01605

$525,000

Annual Expenses for 7 Ashton St, Worcester MA 01605

Annual Income & Unit Breakdown for 7 Ashton St, Worcester MA 01605

General Information for 7 Ashton St, Worcester MA 01605

Disclosures for 7 Ashton St, Worcester MA 01605

Financial Information for 7 Ashton St, Worcester MA 01605

Location Information for 7 Ashton St, Worcester MA 01605

Contact Information for 7 Ashton St, Worcester MA 01605

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Ryan Benton