Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

25 Beech St, Fitchburg MA 01420

$460,000

Estimated $1,280/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $153,333.33

Total Rent: 26400/year

Estimated CAP Rate:

8 Bedrooms

Baths

2178

Total Parking: 8

6,190 (0.14)

This three-family home is ready for its new owners! The first-floor unit, featuring 3 bedrooms and 1 full bath, will be delivered vacant—perfect for owner occupancy. The second-floor unit also offers 3 bedrooms and 1 full bath, while the basement unit includes 2 bedrooms and 1 bath. Additional features include ample off-street parking and on-site laundry. A great investment opportunity or multi-generational living option. Property is being sold as-is. To be shown by open house or group tours only.*** Delayed showings until Open House on 02/08/2025 10am-1pm *** Open House - Saturday 02/08/2025 10am-1pm and Sunday 02/09/2025 12pm-2pm

This home has been viewed 91 times

Last Checked: February 6th, 2025 at 5:19am (Source: MLS PIN #73331750)

Gross Income: $26,400

Gross Expenses: $6,405

Net Income Calc: $19,995

Water Views

Annual Expenses for 25 Beech St, Fitchburg MA 01420

Total Gross Expenses (Calculated)$6,405/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6405

Annual Income & Unit Breakdown for 25 Beech St, Fitchburg MA 01420

Total Gross Income (Calculated)$26,400

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor0

Levels in Unit1

Rent Includes

General Information for 25 Beech St, Fitchburg MA 01420

Listing ID73331750

Property TypeMulti Family / 3 Family

Price460000 ($211.2/SqFt)

Style3 Family

CityFitchburg

CountyWorcester

MLS AreaFitchburg

Neighborhood(s)

Approximate Living Area Total2178

Approximate Lot Size (Acres)0.14

Total Parking8

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRC

Water ViewsNo

Water Views Features

Waterfront Features

Terms

Disclosures for 25 Beech St, Fitchburg MA 01420

Lead Paint

UFFI

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsTenants Personal Belongings.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 25 Beech St, Fitchburg MA 01420

Real Estate Taxes6405

Tax Year2025

Assessed Value$474,100

Financial Data Source

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 25 Beech St, Fitchburg MA 01420

Neighborhood(s)

MLS AreaFitchburg

Area AmenitiesWalk/jog Trails

Contact Information for 25 Beech St, Fitchburg MA 01420

Agent

Name: Alfred Dancy

Office

Name: 1 Worcester Homes

Phone: 508-459-1876

Payment Calculator

, Interest

Property Taxes 533.75

Principal & Interest 2834.37

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

1 Worcester Homes

Alfred Dancy

Agent Phone

Office Phone

(508) 459-1876

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (6,190 SqFt)
    [add_date] => 2025-02-04 08:33:11
    [address] => Beech St
    [agent] => Array
        (
            [address] => 9 Inwood Road
            [city] => Worcester
            [id] => CN244176
            [name] => Alfred Dancy
            [national_association] => 453015490
            [office] => K95398
            [state] => MA
            [zip] => 01606
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 2178
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 6190
    [assessed_value] => $474,100
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

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

[bathrooms] => 
    [bedrooms] => 8
    [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] => 
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Fitchburg
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[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] => This three-family home is ready for its new owners! The first-floor unit, featuring 3 bedrooms and 1 full bath, will be delivered vacant—perfect for owner occupancy. The second-floor unit also offers 3 bedrooms and 1 full bath, while the basement unit includes 2 bedrooms and 1 bath. Additional features include ample off-street parking and on-site laundry. A great investment opportunity or multi-generational living option. Property is being sold as-is. To be shown by open house or group tours only.*** Delayed showings until Open House on 02/08/2025 10am-1pm *** Open House - Saturday 02/08/2025 10am-1pm and Sunday 02/09/2025 12pm-2pm
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Tenants Personal Belongings.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[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] => 2025-02-06 05:19:04
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => Fitchburg
    [mls_id] => 73331750
    [neighborhoods] => 
    [net_income_calc] => 19995
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN3365
            [name] => 1 Worcester Homes
            [phone] => 508-459-1876
        )

[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] => 460000
    [price_per_sqft] => 211.2
    [price_per_unit] => 153333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 6405
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 14
    [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] => Withdrawn
        )

[street_number] => 25
    [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] => 2025
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6405
    [total_gross_income] => 26400
    [total_parking] => 8
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [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
        (
        )

[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
        (
        )

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

[unit_3_levels] => 1
    [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] => 25 Beech St, Fitchburg MA 01420
    [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

38 More Photos

Withdrawn

25 Beech St, Fitchburg MA 01420

$460,000

Annual Expenses for 25 Beech St, Fitchburg MA 01420

Annual Income & Unit Breakdown for 25 Beech St, Fitchburg MA 01420

General Information for 25 Beech St, Fitchburg MA 01420

Disclosures for 25 Beech St, Fitchburg MA 01420

Financial Information for 25 Beech St, Fitchburg MA 01420

Location Information for 25 Beech St, Fitchburg MA 01420

Contact Information for 25 Beech St, Fitchburg MA 01420

Agent

Office

Payment Calculator

Exclusive Listing Agent

1 Worcester Homes

Alfred Dancy