Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

30-32 Beaconsfield Rd, Worcester MA 01602

$549,900

Estimated $1,391.91/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $274,950

Total Rent: 46800/year

Estimated CAP Rate: 7.42%

6 Bedrooms

3 Full, 1 Half Baths

3,170 SqFt

Total Parking: 3

12,600 SqFt

Nice West side Duplex, 3 beds each side, Finished basement for extra space, Walk out basement. Back yard patio for summer enjoy cook out.look it gone quick! look for high and Best by 5pm Monday. rent will be $2200/each side by july 20023

This home has been viewed 23 times

Last Checked: May 7th, 2024 at 9:06am (Source: MLS PIN #73106855)

Gross Income: $46,800

Gross Expenses: $6,003

Net Income Calc: $40,797

CAP Rate: 7.42%

Beach Front

Annual Expenses for 30-32 Beaconsfield Rd, Worcester MA 01602

Total Gross Expenses (Calculated)$6,003/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,003

Annual Income & Unit Breakdown for 30-32 Beaconsfield Rd, Worcester MA 01602

Total Gross Income (Calculated)$46,800

Unit 1

Rental Income$1,900

LeaseY

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit2

HeatingNo

Rent Includes

Unit 2

Rental Income$2,000

LeaseY

Bedrooms3

Bathrooms2 Full

Floor1

Levels in Unit2

HeatingNo

Rent Includes

General Information for 30-32 Beaconsfield Rd, Worcester MA 01602

Listing ID73106855

Property TypeMulti Family / 2 Family

Price$549,900 ($173.47/SqFt)

Style2 Family - 2 Units Side By Side

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total3,170 SqFt

Approximate Lot Size (Acres)0.29 acres

Total Parking3

Garage Parking

Year Built1945

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesSloped

Foundation Area726

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningRS-7

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront FeaturesBeach Front, Beach Ownership(public), 1/2 To 1 Mile To Beach, Lake/pond

Energy Features

Terms

Disclosures for 30-32 Beaconsfield Rd, Worcester MA 01602

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourceOther

Title 5

Exclusions

Disclosures

Financial Data Source

Total Gross Expenses By Broker$0

Total Gross Income By Broker$32,936

Total Net Income By Broker$11,774

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Facilitator Compensation1

Sub-Agent Compensation1

Compensation Based OnNet Sale Price

Financial Information for 30-32 Beaconsfield Rd, Worcester MA 01602

Real Estate Taxes$6,003

Tax Year2023

Assessed Value$419,600

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$32,936

BostonRealEstate.com Gross Income

Total Net Income By Broker$11,774

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.42%

Location Information for 30-32 Beaconsfield Rd, Worcester MA 01602

Elementary SchoolMay St

Middle SchoolForest Grove

High SchoolDoherty

Neighborhood(s)

MLS Area

Area AmenitiesShopping, Park, Laundromat, Public Transportation

Contact Information for 30-32 Beaconsfield Rd, Worcester MA 01602

Agent

Name: Tiffany Thoi Phan

Office

Name: DT Realty

Phone: 508-831-3675

Payment Calculator

, Interest

Property Taxes 500.25

Principal & Interest 3388.31

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

DT Realty

Tiffany Thoi Phan

Agent Phone

Office Phone

(508) 831-3675

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.29 acres (12,600 SqFt)
    [add_date] => 2024-05-07 09:06:02
    [address] => Beaconsfield Rd
    [agent] => Array
        (
            [address] => 138 Autumn Circle
            [city] => Holden
            [id] => K8001746
            [name] => Tiffany Thoi Phan
            [national_association] => 453010245
            [office] => K95570
            [state] => MA
            [zip] => 01520
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,170 SqFt
    [approx_lot_size_acres] => 0.29 acres
    [approx_lot_size_sqft] => 12,600 SqFt
    [assessed_value] => $419,600
    [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, 1 Half
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Other
        )

[building_management] => Array
        (
        )

[building_debug] => 30-32 Beaconsfield Rd Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => CN239842
    [buyer_office_id] => K95491
    [c_style] => Array
        (
            [0] => 2 Family
        )

[c_type] => Multi Family
    [cap_rate] => 7.42%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Shopping
            [1] => Park
            [2] => Laundromat
            [3] => Public Transportation
        )

[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] => Nice West side Duplex, 3 beds each side, Finished basement for extra space, Walk out basement. Back yard patio for summer enjoy cook out.look it gone quick! look for high and Best by 5pm Monday. rent will be $2200/each side by july 20023
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

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

[elementary_school] => May St
    [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] => 726
    [foundation_materials] => Array
        (
            [0] => Stone
        )

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

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

[gross_income] => Array
        (
            [0] => $32,936
        )

[half_baths] => 1
    [handicap_access] => No
    [heating] => No
    [heating_expense] => Array
        (
            [0] => $0
        )

[high_school] => Doherty
    [horse_features] => Array
        (
            [0] => Beach Front
            [1] => Beach Ownership(public)
            [2] => 1/2 To 1 Mile To Beach
            [3] => Lake/pond
        )

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

[id] => 346065
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-05-07 09:06:02
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 3,170 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

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

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

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

[mls_area] => 
    [mls_id] => 73106855
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 40797
    [net_operating_income] => Array
        (
            [0] => $11,774
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => K95570
            [name] => DT Realty
            [phone] => 508-831-3675
        )

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

[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] => 508-341-5483
    [pool_features] => Array
        (
        )

[price] => $549,900
    [price_per_sqft] => 173.47
    [price_per_unit] => 274950
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 2 Family - 2 Units Side By Side
        )

[real_estate_tax] => $6,003
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 16
    [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] => 30-32
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 1
    [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] => 6003
    [total_gross_income] => 46800
    [total_parking] => 3
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full, 1 Half
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
            [0] => 1900
        )

[unit_2_bathrooms] => 2 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
            [0] => 2000
        )

[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] => 30-32 Beaconsfield Rd, Worcester MA 01602
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => Beach Front
            [1] => Beach Ownership(public)
            [2] => 1/2 To 1 Mile To Beach
            [3] => Lake/pond
        )

[year_built] => 1945
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01602
    [zoning] => RS-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 7755299
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/346065/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:02
                    [modified] => 2024-05-07 09:06:02
                )

[1] => Array
                (
                    [id] => 7755935
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[2] => Array
                (
                    [id] => 7755936
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[3] => Array
                (
                    [id] => 7755937
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[4] => Array
                (
                    [id] => 7755938
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[5] => Array
                (
                    [id] => 7755939
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[6] => Array
                (
                    [id] => 7755940
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[7] => Array
                (
                    [id] => 7755941
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[8] => Array
                (
                    [id] => 7755942
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

[9] => Array
                (
                    [id] => 7755943
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73106855&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-05-07 09:06:06
                    [modified] => 2024-05-07 09:06:06
                )

)

)

EXIT