Overview Property Details Payment Calculator Walkability

Active

27 Shelby St, Worcester MA 01605

$949,000

Estimated $2,267.63/month Calculator

Multi Family

Total Units: 4

Price Per Unit: $237,250

Total Rent: 113400/year

Estimated CAP Rate: 9.76%

11 Bedrooms

4 Full Baths

5,149 SqFt

Total Parking: 6 (1 Garage)

5,311 SqFt

Fantastic investment opportunity in one of Worcester’s most desirable neighborhoods! This well-maintained 4-family property offers a strong 9.5% cap rate with solid, reliable tenants and steady income. Each unit is spacious and has been updated in recent years, blending mode...

This home has been viewed 19 times

Last Checked: July 1st, 2025 at 5:33am (Source: MLS PIN #73391157)

Gross Income: $113,400

Gross Expenses: $20,746

Net Income Calc: $92,654

CAP Rate: 9.76%

Annual Expenses for 27 Shelby St, Worcester MA 01605

Total Gross Expenses (Calculated)$20,746/year

APOD AvailableYes

Heating

Electricity

Water$8,000

Gas$8,000

Insurance$4,000

Sewer$8,000

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$8,746

Annual Income & Unit Breakdown for 27 Shelby St, Worcester MA 01605

Total Gross Income (Calculated)$113,400

Unit 1

Rental Income$1,650

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$2,850

LeaseN

Bedrooms4

Bathrooms4 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,600

LeaseN

Bedrooms4

Bathrooms4 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 4

Rental Income$2,350

LeaseN

Bedrooms2

Bathrooms2 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 27 Shelby St, Worcester MA 01605

Listing ID73391157

Property TypeMulti Family / 4 Family

Price$949,000 ($184.31/SqFt)

Style4 Family - 4 Units Up/down

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total5,149 SqFt

Approximate Lot Size (Acres)0.12 acres

Total Parking6 (1 Garage)

Garage Parking1 / Detached

Year Built1890

Year Built SourcePublic Records

Year Renovated

Year Built DetailsApproximate

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction MaterialsFrame

Lot Features

Foundation Area

Foundation DescriptionBrick/Mortar

Accessible Features

Outdoor SpaceDeck, Porch

ZoningRG-5

Zoning Details

Water ViewsNo

Water Views Features

WaterfrontNo

Waterfront Features1 To 2 Mile To Beach

Energy Features

Terms

Disclosures for 27 Shelby St, Worcester MA 01605

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$12,000

Total Gross Income By Broker$113,400

Total Net Income By Broker$113,400

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2%

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 27 Shelby St, Worcester MA 01605

Real Estate Taxes$8,746

Tax Year2025

Assessed Value$663,100

Financial Data Source

Total Gross Expenses By Broker$12,000

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$113,400

BostonRealEstate.com Gross Income

Total Net Income By Broker$113,400

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)9.76%

Location Information for 27 Shelby St, Worcester MA 01605

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area AmenitiesWalk/jog Trails, Conservation Area, Highway Access, House Of Worship, Public School, Shopping, Park, Medical Facility, Laundromat, Public Transportation, T-station, University

Contact Information for 27 Shelby St, Worcester MA 01605

Agent

Name: Rodrigo Azevedo

MLS ID: K8000753

Office ID: NB1705

National Association ID: 449520283

Address: 15 Maymont Drive

City: Framingham

State: MA

Zip: 01701

Office

Name: Pablo Maia Realty

MLS Office ID: NB1705

Phone: 508-875-0102

Payment Calculator

$6,576.27 per month

30 Years Fixed, 6.75% Interest

Property Taxes $728.83

Principal & Interest $5,847.44

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Pablo Maia Realty

Rodrigo Azevedo

Agent Phone

Office Phone

(508) 875-0102

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,311 SqFt)
    [add_date] => 2025-06-16 18:13:27
    [address] => Shelby St
    [agent] => Array
        (
            [address] => 15 Maymont Drive
            [city] => Framingham
            [id] => K8000753
            [name] => Rodrigo Azevedo
            [national_association] => 449520283
            [office] => NB1705
            [state] => MA
            [zip] => 01701
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5,149 SqFt
    [approx_lot_size_acres] => 0.12 acres
    [approx_lot_size_sqft] => 5,311 SqFt
    [assessed_value] => $663,100
    [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] => 4 Full
    [bedrooms] => 11
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 27 Shelby St Worcester
    [building_id] => 
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2%
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 4 Family
        )

[c_type] => Multi Family
    [cap_rate] => 9.76%
    [city] => Worcester
    [community_features] => Array
        (
            [0] => Walk/jog Trails
            [1] => Conservation Area
            [2] => Highway Access
            [3] => House Of Worship
            [4] => Public School
            [5] => Shopping
            [6] => Park
            [7] => Medical Facility
            [8] => Laundromat
            [9] => Public Transportation
            [10] => T-station
            [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] => Fantastic investment opportunity in one of Worcester’s most desirable neighborhoods! This well-maintained 4-family property offers a strong 9.5% cap rate with solid, reliable tenants and steady income. Each unit is spacious and has been updated in recent years, blending modern comforts with classic charm. Ideal for both seasoned investors looking for a high-yield asset and first-time home buyers seeking to offset mortgage costs with rental income. Conveniently located near schools, shopping, and public transportation, this property provides long-term value and potential. Don’t miss your chance to own a turnkey multi-family in a thriving community!
    [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] => Brick/Mortar
        )

[frontage_length] => 
    [full_baths] => 4
    [garage_parking] => 1 / Detached
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
            [0] => $8,000
        )

[gross_income] => Array
        (
            [0] => $113,400
        )

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

[high_school] => 
    [horse_features] => Array
        (
            [0] => 1 To 2 Mile To Beach
        )

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

[id] => 643738
    [insurance_expense] => Array
        (
            [0] => $4,000
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-01 05:33:14
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 4
    [living_area] => 5,149 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

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

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

[mls_area] => 
    [mls_id] => 73391157
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 92654
    [net_operating_income] => Array
        (
            [0] => $113,400
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 4
    [office] => Array
        (
            [id] => NB1705
            [name] => Pablo Maia Realty
            [phone] => 508-875-0102
        )

[operating_expense] => Array
        (
            [0] => $12,000
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
        )

[pasture_area] => None
    [patio_and_porch] => Array
        (
            [0] => Deck
            [1] => Porch
        )

[perc_test] => Array
        (
        )

[perc_test_date] => Unknown
    [pet_policy] => Array
        (
        )

[phone] => 508-320-6053
    [pool_features] => Array
        (
        )

[price] => $949,000
    [price_per_sqft] => 184.31
    [price_per_unit] => 237250
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 4 Family - 4 Units Up/down
        )

[real_estate_tax] => $8,746
    [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] => $8,000
        )

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

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

[street_number] => 27
    [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] => 1
    [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] => 2025
    [team] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 20746
    [total_gross_income] => 113400
    [total_parking] => 6 (1 Garage)
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 1650
        )

[unit_2_bathrooms] => 4 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 2850
        )

[unit_3_bathrooms] => 4 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 2
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2600
        )

[unit_4_bathrooms] => 2 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 3
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
            [0] => 2350
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => Array
        (
            [0] => 27 Shelby St, Worcester MA 01605
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

[water_expense] => Array
        (
            [0] => $8,000
        )

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

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
            [0] => 1 To 2 Mile To Beach
        )

[year_built] => 1890
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01605
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 122274495
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/643738/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:14
                    [modified] => 2025-07-01 05:33:14
                )

[1] => Array
                (
                    [id] => 122275545
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[2] => Array
                (
                    [id] => 122275546
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[3] => Array
                (
                    [id] => 122275547
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[4] => Array
                (
                    [id] => 122275548
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[5] => Array
                (
                    [id] => 122275549
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[6] => Array
                (
                    [id] => 122275550
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[7] => Array
                (
                    [id] => 122275551
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[8] => Array
                (
                    [id] => 122275552
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[9] => Array
                (
                    [id] => 122275553
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[10] => Array
                (
                    [id] => 122275554
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[11] => Array
                (
                    [id] => 122275555
                    [name] => MLS12.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=12
                    [index] => 12
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[12] => Array
                (
                    [id] => 122275556
                    [name] => MLS13.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=13
                    [index] => 13
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[13] => Array
                (
                    [id] => 122275557
                    [name] => MLS14.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=14
                    [index] => 14
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[14] => Array
                (
                    [id] => 122275558
                    [name] => MLS15.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=15
                    [index] => 15
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[15] => Array
                (
                    [id] => 122275559
                    [name] => MLS16.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=16
                    [index] => 16
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[16] => Array
                (
                    [id] => 122275560
                    [name] => MLS17.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=17
                    [index] => 17
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[17] => Array
                (
                    [id] => 122275561
                    [name] => MLS18.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=18
                    [index] => 18
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[18] => Array
                (
                    [id] => 122275562
                    [name] => MLS19.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=19
                    [index] => 19
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

[19] => Array
                (
                    [id] => 122275563
                    [name] => MLS20.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73391157&w=1024&h=768&n=20
                    [index] => 20
                    [enabled] => 1
                    [created] => 2025-07-01 05:33:21
                    [modified] => 2025-07-01 05:33:21
                )

)

)

EXIT

Active

27 Shelby St, Worcester MA 01605

$949,000

Annual Expenses for 27 Shelby St, Worcester MA 01605

Annual Income & Unit Breakdown for 27 Shelby St, Worcester MA 01605

General Information for 27 Shelby St, Worcester MA 01605

Disclosures for 27 Shelby St, Worcester MA 01605

Financial Information for 27 Shelby St, Worcester MA 01605

Location Information for 27 Shelby St, Worcester MA 01605

Contact Information for 27 Shelby St, Worcester MA 01605

Agent

Office

Payment Calculator

Exclusive Listing Agent

Pablo Maia Realty

Rodrigo Azevedo