Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

1 Verdi Rd, Worcester MA 01604

$825,000

Estimated $1,981.06/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $275,000

Total Rent: 72000/year

Estimated CAP Rate: 7.79%

9 Bedrooms

3 Full Baths

3,864 SqFt

Total Parking: 0

3,817 SqFt

Prime Shrewsbury Street 3-Family – Rare Investment Opportunity!Classic vinyl 3-decker in the Shrewsbury St neighborhood and Worcester’s Restaurant Row! Steps to East Park and the city’s best dining, cafes, breweries & nightlife. Each spacious unit offers 3 bedrooms, 1 bath, updated electrical systems and maintenance-free composite decks. The property will be delivered fully occupied, as-is with long-term tenants in place. Perfect for an investor seeking strong cash flow and appreciation in one of Central MA’s best rental markets.

This home has been viewed 5 times

Last Checked: December 12th, 2025 at 5:58am (Source: MLS PIN #73461330)

Gross Income: $72,000

Gross Expenses: $7,720

Net Income Calc: $64,280

CAP Rate: 7.79%

Annual Expenses for 1 Verdi Rd, Worcester MA 01604

Total Gross Expenses (Calculated)$7,720/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax$7,720

Annual Income & Unit Breakdown for 1 Verdi Rd, Worcester MA 01604

Total Gross Income (Calculated)$72,000

Unit 1

Rental Income$2,100

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

HeatingNo

Rent Includes

Unit 2

Rental Income$1,900

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

HeatingNo

Rent Includes

Unit 3

Rental Income$2,000

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

HeatingNo

Rent Includes

General Information for 1 Verdi Rd, Worcester MA 01604

Listing ID73461330

Property TypeMulti Family / 3 Family

Price$825,000 ($213.51/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

MLS Area

Neighborhood(s)

Approximate Living Area Total3,864 SqFt

Approximate Lot Size (Acres)0.09 acres

Total Parking0

Garage Parking

Year Built1915

Year Built SourcePublic Records

Year Renovated

Year Built DetailsActual

Water

Sewer

Electric

Hot Water

Roof Material

Basement

Construction Materials

Lot FeaturesCorner Lot

Foundation Area

Foundation DescriptionBlock,Stone

Accessible Features

Outdoor Space

ZoningRL-7

Zoning Details

Water Views

Water Views Features

WaterfrontNo

Waterfront Features

Energy Features

Terms

Disclosures for 1 Verdi Rd, Worcester MA 01604

Lead Paint

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

Title 5

Exclusions

Disclosures

Financial Data SourceOwner

Total Gross Expenses By Broker$0

Total Gross Income By Broker$72,000

Total Net Income By Broker$72,000

For Sale By OwnerNo

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation

Facilitator Compensation

Sub-Agent Compensation

Compensation Based On

Financial Information for 1 Verdi Rd, Worcester MA 01604

Real Estate Taxes$7,720

Tax Year2025

Assessed Value$585,300

Financial Data SourceOwner

Total Gross Expenses By Broker$0

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker$72,000

BostonRealEstate.com Gross Income

Total Net Income By Broker$72,000

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

CAP Rate (BostonRealEstate.com)7.79%

Location Information for 1 Verdi Rd, Worcester MA 01604

Elementary School

Middle School

High School

Neighborhood(s)

MLS Area

Area Amenities

Contact Information for 1 Verdi Rd, Worcester MA 01604

Agent

Name: Lutfi Lutfi

Office

Name: Luxury Residential Group, LLC

Phone: 617-233-5800

Payment Calculator

, Interest

Property Taxes 643.33

Principal & Interest 5083.39

HOA Dues $0

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Luxury Residential Group, LLC

Lutfi Lutfi

Agent Phone

Office Phone

(617) 233-5800

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,817 SqFt)
    [add_date] => 2025-12-11 07:53:14
    [address] => Verdi Rd
    [agent] => Array
        (
            [address] => 346 Commonwealth Avenue Apt. 3
            [city] => Boston
            [id] => CN232996
            [name] => Lutfi Lutfi
            [national_association] => 
            [office] => NB5077
            [state] => MA
            [zip] => 02116
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3,864 SqFt
    [approx_lot_size_acres] => 0.09 acres
    [approx_lot_size_sqft] => 3,817 SqFt
    [assessed_value] => $585,300
    [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] => 3 Full
    [bedrooms] => 9
    [building_amenities] => Array
        (
        )

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

[building_management] => Array
        (
        )

[building_debug] => 1 Verdi Rd Worcester
    [building_id] => 
    [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] => Multi Family
    [cap_rate] => 7.79%
    [city] => Worcester
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[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] => Prime Shrewsbury Street 3-Family – Rare Investment Opportunity!Classic vinyl 3-decker in the Shrewsbury St neighborhood and Worcester’s Restaurant Row! Steps to East Park and the city’s best dining, cafes, breweries & nightlife. Each spacious unit offers 3 bedrooms, 1 bath, updated electrical systems and maintenance-free composite decks. The property will be delivered fully occupied, as-is with long-term tenants in place. Perfect for an investor seeking strong cash flow and appreciation in one of Central MA’s best rental markets.
    [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
        (
            [0] => Owner
        )

[fireplaces] => Array
        (
            [0] => 0
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => No
    [foundation_area] => 
    [foundation_materials] => Array
        (
            [0] => Block,Stone
        )

[frontage_length] => 
    [full_baths] => 3
    [garage_parking] => 
    [gas] => Array
        (
        )

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

[gross_income] => Array
        (
            [0] => $72,000
        )

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

[high_school] => 
    [horse_features] => Array
        (
        )

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

[id] => 713413
    [insurance_expense] => Array
        (
            [0] => $0
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-12-12 05:58:11
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
        )

[lease_term] => 
    [levels_in_unit] => 3
    [living_area] => 3,864 Sq. Ft.
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
            [0] => Corner Lot
        )

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

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

[mls_area] => 
    [mls_id] => 73461330
    [neighborhoods] => Array
        (
        )

[net_income_calc] => 64280
    [net_operating_income] => Array
        (
            [0] => $72,000
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => NB5077
            [name] => Luxury Residential Group, LLC
            [phone] => 617-233-5800
        )

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

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => None
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

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

[phone] => 617-222-0985
    [pool_features] => Array
        (
        )

[price] => $825,000
    [price_per_sqft] => 213.51
    [price_per_unit] => 275000
    [private_pool] => No
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => $7,720
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

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

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 15
    [senior_community] => No
    [sewer] => Array
        (
        )

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

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

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

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

[terms] => Array
        (
        )

[timber_acres] => None
    [title_5] => 
    [total_gross_expense] => 7720
    [total_gross_income] => 72000
    [total_parking] => 0
    [trash_expense] => Array
        (
            [0] => $0
        )

[uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
            [0] => 2100
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
            [0] => 1900
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
            [0] => 2000
        )

[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] => Array
        (
            [0] => 1 Verdi Rd, Worcester MA 01604
        )

[utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
        )

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

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => No
    [waterfront_features] => Array
        (
        )

[year_built] => 1915
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01604
    [zoning] => RL-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => Array
                (
                    [id] => 182506751
                    [name] => MLS1.jpg
                    [type] => gallery
                    [category] => image
                    [url] => https://www.bostonrealestate.com/wp-content/uploads/WPL/713413/MLS1.jpg
                    [index] => 1
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:13
                    [modified] => 2025-12-12 05:58:13
                )

[1] => Array
                (
                    [id] => 182507756
                    [name] => MLS2.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=2
                    [index] => 2
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[2] => Array
                (
                    [id] => 182507757
                    [name] => MLS3.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=3
                    [index] => 3
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[3] => Array
                (
                    [id] => 182507758
                    [name] => MLS4.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=4
                    [index] => 4
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[4] => Array
                (
                    [id] => 182507759
                    [name] => MLS5.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=5
                    [index] => 5
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[5] => Array
                (
                    [id] => 182507760
                    [name] => MLS6.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=6
                    [index] => 6
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[6] => Array
                (
                    [id] => 182507761
                    [name] => MLS7.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=7
                    [index] => 7
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[7] => Array
                (
                    [id] => 182507762
                    [name] => MLS8.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=8
                    [index] => 8
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[8] => Array
                (
                    [id] => 182507763
                    [name] => MLS9.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=9
                    [index] => 9
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[9] => Array
                (
                    [id] => 182507764
                    [name] => MLS10.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=10
                    [index] => 10
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

[10] => Array
                (
                    [id] => 182507765
                    [name] => MLS11.jpg
                    [type] => gallery
                    [category] => external
                    [url] => https://media.mlspin.com/photo.aspx?mls=73461330&w=1024&h=768&n=11
                    [index] => 11
                    [enabled] => 1
                    [created] => 2025-12-12 05:58:18
                    [modified] => 2025-12-12 05:58:18
                )

)

)

EXIT

Active

1 Verdi Rd, Worcester MA 01604

$825,000

Annual Expenses for 1 Verdi Rd, Worcester MA 01604

Annual Income & Unit Breakdown for 1 Verdi Rd, Worcester MA 01604

General Information for 1 Verdi Rd, Worcester MA 01604

Disclosures for 1 Verdi Rd, Worcester MA 01604

Financial Information for 1 Verdi Rd, Worcester MA 01604

Location Information for 1 Verdi Rd, Worcester MA 01604

Contact Information for 1 Verdi Rd, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

Luxury Residential Group, LLC

Lutfi Lutfi