Two Three unit buildings on one lot in close proximity to WPI and Elm Park. Both buildings have been well maintained by the current owner and are ready for a new owner. Some long term tenants in place so, there is room to increase rents over time.
This home has been viewed 13 times
Last Checked: June 22nd, 2025 at 5:13am (Source: MLS PIN #73392076)
Gross Income: $86,100
Gross Expenses: $10,977
Net Income Calc: $75,123
CAP Rate: 4.55%
Annual Expenses for 9-11 Dover St, Worcester MA 01609
Total Gross Expenses (Calculated)$10,977/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$10,977
Annual Income & Unit Breakdown for 9-11 Dover St, Worcester MA 01609
Total Gross Income (Calculated)$86,100
Unit 1
Rental Income$1,500
LeaseN
Bedrooms4
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 2
Rental Income$2,000
LeaseY
Bedrooms4
Bathrooms1 Full
Floor2
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 3
Rental Income$2,225
LeaseY
Bedrooms4
Bathrooms1 Full
Floor3
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
Unit 4
Rental Income$1,450
LeaseN
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water), Unit 4(water)
General Information for 9-11 Dover St, Worcester MA 01609
Listing ID73392076
Property TypeMulti Family / 5+ Family
Price$1,650,000 ($239.65/SqFt)
Style5-9 Family
CityWorcester
CountyWorcester
MLS Area
Neighborhood(s)
Approximate Living Area Total6,885 SqFt
Approximate Lot Size (Acres)0.17 acres
Total Parking4
Garage Parking
Year Built1905
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,Brick/Mortar
Accessible Features
Outdoor Space
ZoningRL-7
Zoning Details
Water Views
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 9-11 Dover St, Worcester MA 01609
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourceOther
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$120,600
Total Net Income By Broker$103,800
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 9-11 Dover St, Worcester MA 01609
Real Estate Taxes$10,977
Tax Year2024
Assessed Value$798,300
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$120,600
BostonRealEstate.com Gross Income
Total Net Income By Broker$103,800
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)4.55%
Location Information for 9-11 Dover St, Worcester MA 01609
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area AmenitiesShopping, Park, University
Contact Information for 9-11 Dover St, Worcester MA 01609