Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Closed

18 Windsor Street, Worcester MA 01605

$1,700,000

Estimated $3,692/month Calculator

Multi Family

Total Units: 7

Price Per Unit: $242,857.14

Total Rent: 84000/year

Estimated CAP Rate:

15 Bedrooms

Baths

7190

Total Parking: 7

9,767 (0.22)

Rare 7-unit building opportunity, constructed in 1988. The property consists of seven individually deeded condominium units in one building. There are six 2Br units, and a 3Br penthouse unit; all of the units feature two full bathrooms. Units with two full bathrooms are not common in the Worcester market. The three bedroom unit features vaulted ceilings. Several of the units feature remodeled kitchens with granite countertops. Hot water is separate to each unit. Six units are heated by a common oil fired boiler, one unit is heated with electric baseboard. Plenty of off street parking. Located in close proximity to UMASS Memorial Hospital, and highway access.

This home has been viewed 65 times

Last Checked: May 8th, 2024 at 1:31am (Source: MLS PIN #73158727)

Gross Income: $84,000

Gross Expenses: $32,005

Net Income Calc: $51,995

Water Views

Annual Expenses for 18 Windsor Street, Worcester MA 01605

Total Gross Expenses (Calculated)$32,005/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11224

Annual Income & Unit Breakdown for 18 Windsor Street, Worcester MA 01605

Total Gross Income (Calculated)$84,000

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full

Floor3

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 18 Windsor Street, Worcester MA 01605

Listing ID73158727

Property TypeMulti Family / 5+ Family

Price1700000 ($236.44/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total7190

Approximate Lot Size (Acres)0.22

Total Parking7

Garage Parking0

Year Built1988

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

Basement

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 18 Windsor Street, Worcester MA 01605

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsStacked Washer And Dryer In Unit 2 Belong To Tenants.

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 Compensation2.0

Facilitator Compensation2.0

Compensation Based OnNet Sale Price

Financial Information for 18 Windsor Street, Worcester MA 01605

Real Estate Taxes11224

Tax Year2023

Assessed Value$782,800

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 18 Windsor Street, Worcester MA 01605

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 18 Windsor Street, Worcester MA 01605

Agent

Name: Anthony J. Evangelista

Office

Name: A & E Realty Company, Inc.

Phone: 508-835-1190

Payment Calculator

, Interest

Property Taxes 935.33

Principal & Interest 10474.86

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

A & E Realty Company, Inc.

Anthony J. Evangelista

Agent Phone

Office Phone

(508) 835-1190

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.22 acres (9,767 SqFt)
    [add_date] => 2024-05-08 01:31:09
    [address] => Windsor Street
    [agent] => Array
        (
            [address] => 12 Buckingham Avenue
            [city] => West Boylston
            [id] => CN202702
            [name] => Anthony J. Evangelista
            [national_association] => 453015623
            [office] => K95368
            [state] => MA
            [zip] => 01583
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 7190
    [approx_lot_size_acres] => 0.22
    [approx_lot_size_sqft] => 9767
    [assessed_value] => $782,800
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
        )

[bathrooms] => 
    [bedrooms] => 15
    [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] => 2.0
    [buyer_agent_id] => CN222296
    [buyer_office_id] => AN0475
    [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] => Net 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] => Rare 7-unit building opportunity, constructed in 1988. The property consists of seven individually deeded condominium units in one building. There are six 2Br units, and a 3Br penthouse unit; all of the units feature two full bathrooms. Units with two full bathrooms are not common in the Worcester market. The three bedroom unit features vaulted ceilings. Several of the units feature remodeled kitchens with granite countertops. Hot water is separate to each unit. Six units are heated by a common oil fired boiler, one unit is heated with electric baseboard. Plenty of off street parking. Located in close proximity to UMASS Memorial Hospital, and highway access.
    [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] => Stacked Washer And Dryer In Unit 2 Belong To Tenants.
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 2.0
    [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] => 2024-05-08 01:31:09
    [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] => 73158727
    [neighborhoods] => 
    [net_income_calc] => 51995
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 7
    [office] => Array
        (
            [id] => K95368
            [name] => A & E Realty Company, Inc.
            [phone] => 508-835-1190
        )

[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] => 1700000
    [price_per_sqft] => 236.44
    [price_per_unit] => 242857.14285714
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 11224
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 29
    [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] => 18
    [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] => 1
    [tax_year] => 2023
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 32005
    [total_gross_income] => 84000
    [total_parking] => 7
    [trash_expense] => Array
        (
        )

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

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

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

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

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

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 2 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 2
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 18 Windsor Street, Worcester MA 01605
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

33 More Photos

Closed

18 Windsor Street, Worcester MA 01605

$1,700,000

Annual Expenses for 18 Windsor Street, Worcester MA 01605

Annual Income & Unit Breakdown for 18 Windsor Street, Worcester MA 01605

General Information for 18 Windsor Street, Worcester MA 01605

Disclosures for 18 Windsor Street, Worcester MA 01605

Financial Information for 18 Windsor Street, Worcester MA 01605

Location Information for 18 Windsor Street, Worcester MA 01605

Contact Information for 18 Windsor Street, Worcester MA 01605

Agent

Office

Payment Calculator

Exclusive Listing Agent

A & E Realty Company, Inc.

Anthony J. Evangelista