Presenting this spacious updated 3-family in Grafton Hill. Each unit has a private entry hall which leads to an open living and dining room with newly refinished hardwood floors, bespoke wall sconces and elegant curved archway with built-ins. French doors lead to the sunroom which features walls of windows. The second and third floor units include an additional 3 season front porch. Each unit has oversized kitchens that contain a vintage dining nook with built in table and bench seating that include washer & dryer hookups, gas stoves & refrigerators. Recent building updates include a full renovation of U1 including the BA. Another update is the gas boilers and h/w heaters, vinyl siding and replacement windows create a low maintenance exterior. The private backyard offers ample space for cookouts & play area. Turnkey with long-term tenants offer instant cash flow for an owner occupant or investor. Building Sold "as is". Each unit has a letter of lead inspection compliance.
This home has been viewed 34 times
Last Checked: November 14th, 2024 at 5:19am (Source: MLS PIN #73289367)
Gross Income: $67,200
Gross Expenses: $8,474
Net Income Calc: $58,726
CAP Rate: 8.10%
Annual Expenses for 26 Derby Street, Worcester MA 01604
Total Gross Expenses (Calculated)$8,474/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$8,474
Annual Income & Unit Breakdown for 26 Derby Street, Worcester MA 01604
Total Gross Income (Calculated)$67,200
Unit 1
Rental Income$2,300
LeaseN
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water)
Unit 2
Rental Income$1,650
LeaseN
Bedrooms3
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water)
Unit 3
Rental Income$1,650
LeaseN
Bedrooms3
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water)
General Information for 26 Derby Street, Worcester MA 01604
Listing ID73289367
Property TypeMulti Family / 3 Family
Price$725,000 ($174.49/SqFt)
Style3 Family - 3 Units Up/down
CityWorcester
CountyWorcester
MLS Area
Neighborhood(s)
Approximate Living Area Total4,155 SqFt
Approximate Lot Size (Acres)0.11 acres
Total Parking0
Garage Parking
Year Built1925
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot FeaturesLevel
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor Space
ZoningRG-5
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront FeaturesNo
Energy Features
Terms
Disclosures for 26 Derby Street, Worcester MA 01604
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area DisclosureSquare footage is approximate.
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data SourceNo
Total Gross Expenses By Broker$0
Total Gross Income By Broker$67,200
Total Net Income By Broker$67,200
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnCompensation Offered But Not In Mls
Financial Information for 26 Derby Street, Worcester MA 01604
Real Estate Taxes$8,474
Tax Year2024
Assessed Value$616,300
Financial Data SourceNo
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$67,200
BostonRealEstate.com Gross Income
Total Net Income By Broker$67,200
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)8.10%
Location Information for 26 Derby Street, Worcester MA 01604
Elementary SchoolRice Square
Middle SchoolWor East Middle
High SchoolNorth Hs
Neighborhood(s)
MLS Area
Area AmenitiesHighway Access, House Of Worship, Public School, Golf, Medical Facility, Public Transportation, University
Contact Information for 26 Derby Street, Worcester MA 01604