Prime 4-Unit Multifamily in Worcester’s Prestigious Columbus Park Neighborhood! This well-maintained property features four spacious 3-bedroom apartments, each with separate heat and electric meters, and showcases several recent updates throughout. Ideally located on a tree-lined street in one of Worcester’s most desirable areas—an established residential enclave known for its large, stately homes—just minutes from Clark University, Worcester State, Coes Reservoir, and the Hadwen Arboretum. Three units are currently leased with expirations or renewal opportunities approaching, while one beautifully renovated unit is vacant and ready for immediate occupancy. Comparable 3-bedroom apartments in the area are currently achieving average rents of approximately $2,400 per month, further underscoring the property’s income potential.
This home has been viewed 9 times
Last Checked: June 14th, 2025 at 6:18pm (Source: MLS PIN #73388191)
Gross Income: $51,600
Gross Expenses: $10,539
Net Income Calc: $41,061
CAP Rate: 4.33%
Annual Expenses for 15 Circuit Ave E, Worcester MA 01603
Total Gross Expenses (Calculated)$10,539/year
APOD AvailableYes
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$10,539
Annual Income & Unit Breakdown for 15 Circuit Ave E, Worcester MA 01603
Total Gross Income (Calculated)$51,600
Unit 1
Rental Income$1,450
LeaseY
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent Includes
Unit 2
Rental Income$1,450
LeaseY
Bedrooms3
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent Includes
Unit 3
Rental Income$1,400
LeaseY
Bedrooms3
Bathrooms2 Full
Floor2
Levels in Unit1
HeatingYes
Rent Includes
Unit 4
Rental Income$0
LeaseN
Bedrooms3
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent Includes
General Information for 15 Circuit Ave E, Worcester MA 01603
Listing ID73388191
Property TypeMulti Family / 4 Family
Price$949,000 ($226.17/SqFt)
Style4 Family
CityWorcester
CountyWorcester
MLS Area
Neighborhood(s)
Approximate Living Area Total4,196 SqFt
Approximate Lot Size (Acres)0.19 acres
Total Parking3
Garage Parking
Year Built1910
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction MaterialsFrame
Lot Features
Foundation Area
Foundation DescriptionStone
Accessible Features
Outdoor SpacePatio, Porch
ZoningRes
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy FeaturesInsulated Windows
Terms
Disclosures for 15 Circuit Ave E, Worcester MA 01603
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 Compensation2.5%
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 15 Circuit Ave E, Worcester MA 01603
Real Estate Taxes$10,539
Tax Year2025
Assessed Value$799,000
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)4.33%
Location Information for 15 Circuit Ave E, Worcester MA 01603
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Golf, Park, Medical Facility, Laundromat, Bike Path, Public Transportation, T-station, Tennis Court(s), Private School, University
Contact Information for 15 Circuit Ave E, Worcester MA 01603