Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

51 Vernon St, Worcester MA 01610

$699,900

Estimated $1,669.16/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $233,300

Total Rent: 58800/year

Estimated CAP Rate: 7.49%

9 Bedrooms

3 Full, 1 Half Baths

5,053 SqFt

Total Parking: 6

5,780 SqFt

Group showing on Sunday 10/06/24 from 2pm to 3pm. Opportunity is knocking! Large 3 Family home on a corner lot, in the heart of Worcester. Withing walking distance to Polar Park, The home of the Woo Sox. Each unit consists of three bedrooms and one bathroom, with an additional storefront on street level. This property boasts new roof, mostly replacement windows, circuit breakers, hardwood floors, off street parking and more. Easy access to 290/146 and all area amenities. Call today Won't last!!

This home has been viewed 50 times

Last Checked: December 14th, 2024 at 5:19am (Source: MLS PIN #73297459)

Gross Income: $58,800

Gross Expenses: $6,411

Net Income Calc: $52,389

CAP Rate: 7.49%

Annual Expenses for 51 Vernon St, Worcester MA 01610

Total Gross Expenses (Calculated)$6,411/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$6,411.41

Annual Income & Unit Breakdown for 51 Vernon St, Worcester MA 01610

Total Gross Income (Calculated)$58,800

Unit 1

Rental Income$1,500

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,300

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,100

LeaseN

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 51 Vernon St, Worcester MA 01610

Listing ID73297459

Property TypeMulti Family / 3 Family

Price$699,900 ($138.51/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total5,053 SqFt

Approximate Lot Size (Acres)0.13 acres

Total Parking6

Garage Parking

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionStone

Accessible Features

Outdoor Space

ZoningBL-1

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 51 Vernon St, Worcester MA 01610

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$0

Total Gross Income By Broker$51,600

Total Net Income By Broker$51,600

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 51 Vernon St, Worcester MA 01610

Real Estate Taxes$6,411.41

Tax Year2023

Assessed Value$447,100

Financial Data Source

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$51,600

BostonRealEstate.com Gross Income

Total Net Income By Broker$51,600

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.49%

Location Information for 51 Vernon St, Worcester MA 01610

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesHighway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, Tennis Court(s), Private School, University

Contact Information for 51 Vernon St, Worcester MA 01610

Agent

Name: Juliana B. Danquah

Office

Name: Century 21 XSELL REALTY

Phone: 774-772-7072

Team Members

Name: Derrick Asante

Phone: 774-696-9272

Payment Calculator

, Interest

Property Taxes 534.28

Principal & Interest 4312.56

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Century 21 XSELL REALTY

Juliana B. Danquah

Agent Phone

Office Phone

(774) 772-7072

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,780 SqFt)
    [add_date] => 2024-10-09 13:08:11
    [address] => Vernon St
    [agent] => Array
        (
            [address] => 28 Blackthorn Drive
            [city] => Worcester
            [id] => K9502157
            [name] => Juliana B. Danquah
            [national_association] => 453002115
            [office] => AN4146
            [state] => MA
            [zip] => 01609
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,053 SqFt
    [approx_lot_size_acres] => 0.13 acres
    [approx_lot_size_sqft] => 5,780 SqFt
    [assessed_value] => $447,100
    [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, 1 Half
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 51 Vernon St Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Multi Family
    [cap_rate] => 7.49%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Highway Access
            [1] => House Of Worship
            [2] => Public School
            [3] => Shopping
            [4] => Park
            [5] => Medical Facility
            [6] => Laundromat
            [7] => Public Transportation
            [8] => T-station
            [9] => Tennis Court(s)
            [10] => Private School
            [11] => University
        )

[compensation_based_on] => Array
        (
        )

[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] => Group showing on Sunday 10/06/24 from 2pm to 3pm.  Opportunity is knocking!  Large 3 Family home on a corner lot, in the heart of Worcester. Withing walking distance to Polar Park, The home of the Woo Sox.  Each unit consists of three bedrooms and one bathroom, with an additional storefront on street level. This property boasts new roof, mostly replacement windows, circuit breakers, hardwood floors, off street parking and more. Easy access to 290/146 and all area amenities. Call today Won't last!!
    [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] => 
    [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] => Stone
        )

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

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

[gross_income] => Array
        (
            [0] => $51,600
        )

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

[high_school] => 
    [horse_features] => Array
        (
        )

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

[id] => 548838
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2024-12-14 05:19:00
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 1
    [living_area] => 5,053 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

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

[mls_area] => 
    [mls_id] => 73297459
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 52389
    [net_operating_income] => Array
        (
            [0] => $51,600
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN4146
            [name] => Century 21 XSELL REALTY
            [phone] => 774-772-7072
        )

[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] => 508-335-5339
    [pool_features] => Array
        (
        )

[price] => $699,900
    [price_per_sqft] => 138.51
    [price_per_unit] => 233300
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $6,411.41
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 19
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

[street_number] => 51
    [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] => CN253095
                    [name] => Derrick Asante
                    [phone] => 774-696-9272
                    [address] => 57 Crest Circle
                    [city] => Worcester
                    [state] => MA
                    [zip] => 01603
                    [office] => AN4146
                    [national_association] => 453016312
                )

)

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 6411
    [total_gross_income] => 58800
    [total_parking] => 6
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1500
        )

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

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1300
        )

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

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2100
        )

[unit_4_bathrooms] => 1 Half
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
            [0] => N
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 51 Vernon St, Worcester MA 01610
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1890
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01610
    [zoning] => BL-1
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 58807181
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/548838/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[1] => Array
                (
                    [id] => 58807222
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[2] => Array
                (
                    [id] => 58807223
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[3] => Array
                (
                    [id] => 58807224
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[4] => Array
                (
                    [id] => 58807225
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[5] => Array
                (
                    [id] => 58807226
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[6] => Array
                (
                    [id] => 58807227
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[7] => Array
                (
                    [id] => 58807228
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[8] => Array
                (
                    [id] => 58807229
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[9] => Array
                (
                    [id] => 58807230
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[10] => Array
                (
                    [id] => 58807231
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[11] => Array
                (
                    [id] => 58807232
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[12] => Array
                (
                    [id] => 58807233
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

[13] => Array
                (
                    [id] => 58807234
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73297459&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2024-12-14 05:19:00
                    [modified] => 2024-12-14 05:19:00
                )

)

)

EXIT

Withdrawn

51 Vernon St, Worcester MA 01610

$699,900

Annual Expenses for 51 Vernon St, Worcester MA 01610

Annual Income & Unit Breakdown for 51 Vernon St, Worcester MA 01610

General Information for 51 Vernon St, Worcester MA 01610

Disclosures for 51 Vernon St, Worcester MA 01610

Financial Information for 51 Vernon St, Worcester MA 01610

Location Information for 51 Vernon St, Worcester MA 01610

Contact Information for 51 Vernon St, Worcester MA 01610

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Century 21 XSELL REALTY

Juliana B. Danquah