Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

18 Crystal St, Worcester MA 01603

$2,100,000

Estimated $4,877/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $350,000

Total Rent: 165180/year

Estimated CAP Rate:

30 Bedrooms

Baths

12423

Total Parking: 2

8,635 (0.20)

This well-maintained 6-unit student rental property at 18 Crystal St Worcester, MA features six spacious 5-bedroom 2-bathroom units totaling 12,423 SF of living area. Each unit was extensively renovated and reconfigured to current layouts in 2021. Renovations include new kitchens, adding a second full bathroom, new electrical, new windows, and a new roof. Additionally, each unit has their own coin-op laundry room. All units are separately metered for heat, hot water, and electricity which the tenants pay directly. Following the renovation the seller has exclusively rented to students and hasn’t had a single vacant unit. The units are currently rented to a mix of Clark University graduate students and Anna Maria College athletes. 18 Crystal is well-positioned in Worcester just steps from Clark University and a short drive to the other colleges. Listed at a 8.8% cap rate.

This home has been viewed 8 times

Last Checked: June 18th, 2026 at 7:18am (Source: MLS PIN #73479965)

Gross Income: $165,180

Gross Expenses: $58,326

Net Income Calc: $106,854

Annual Expenses for 18 Crystal St, Worcester MA 01603

Total Gross Expenses (Calculated)$58,326/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax17668

Annual Income & Unit Breakdown for 18 Crystal St, Worcester MA 01603

Total Gross Income (Calculated)$165,180

Unit 1

Rental Income$0

LeaseY

Bedrooms5

Bathrooms5 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms5

Bathrooms5 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms5

Bathrooms5 Full

Floor3

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

LeaseY

Bedrooms5

Bathrooms5 Full

Floor1

Levels in Unit1

Rent Includes

General Information for 18 Crystal St, Worcester MA 01603

Listing ID73479965

Property TypeMulti Family / 5+ Family

Price2100000 ($169.04/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total12423

Approximate Lot Size (Acres)0.2

Total Parking2

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 18 Crystal St, Worcester MA 01603

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsAll Basement Shelves & Tv. Kitch Mirror & Musical Clock.1st Fl Lr Tv. Dartboard. Shelves In Dr.

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 18 Crystal St, Worcester MA 01603

Real Estate Taxes17668

Tax Year2026

Assessed Value$1,330,400

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 18 Crystal St, Worcester MA 01603

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 18 Crystal St, Worcester MA 01603

Agent

Name: Ethan Lazar

Office

Name: Horvath & Tremblay

Phone: 781-776-4000

Payment Calculator

, Interest

Property Taxes 1472.33

Principal & Interest 12939.53

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Horvath & Tremblay

Ethan Lazar

Agent Phone

Office Phone

(781) 776-4000

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.2 acres (8,635 SqFt)
    [add_date] => 2026-03-05 22:23:37
    [address] => Crystal St
    [agent] => Array
        (
            [address] => 350 West 4th Street
            [city] => Boston
            [id] => CN252872
            [name] => Ethan Lazar
            [national_association] => 
            [office] => AN2723
            [state] => MA
            [zip] => 02127
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 12423
    [approx_lot_size_acres] => 0.2
    [approx_lot_size_sqft] => 8635
    [assessed_value] => $1,330,400
    [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] => 30
    [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] => 5+ Family
        )

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

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

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => This well-maintained 6-unit student rental property at 18 Crystal St Worcester, MA features six spacious 5-bedroom 2-bathroom units totaling 12,423 SF of living area. Each unit was extensively renovated and reconfigured to current layouts in 2021. Renovations include new kitchens, adding a second full bathroom, new electrical, new windows, and a new roof. Additionally, each unit has their own coin-op laundry room. All units are separately metered for heat, hot water, and electricity which the tenants pay directly. Following the renovation the seller has exclusively rented to students and hasn’t had a single vacant unit. The units are currently rented to a mix of Clark University graduate students and Anna Maria College athletes. 18 Crystal is well-positioned in Worcester just steps from Clark University and a short drive to the other colleges. Listed at a 8.8% cap rate.
    [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] => All Basement Shelves & Tv. Kitch Mirror & Musical Clock.1st Fl Lr Tv. Dartboard. Shelves In Dr.
        )

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

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-18 07:18:36
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 5
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

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

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73479965
    [neighborhoods] => 
    [net_income_calc] => 106854
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN2723
            [name] => Horvath & Tremblay
            [phone] => 781-776-4000
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

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

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 2100000
    [price_per_sqft] => 169.04
    [price_per_unit] => 350000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 17668
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 42
    [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] => Pending
        )

[street_number] => 18
    [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] => 1
    [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] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 58326
    [total_gross_income] => 165180
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 5 Full
    [unit_1_bedrooms] => 5
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

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

[unit_2_bathrooms] => 5 Full
    [unit_2_bedrooms] => 5
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 5 Full
    [unit_3_bedrooms] => 5
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

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

[unit_4_bathrooms] => 5 Full
    [unit_4_bedrooms] => 5
    [unit_4_floor] => 1
    [unit_4_lease] => Array
        (
            [0] => Y
        )

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 18 Crystal St, Worcester MA 01603
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[year_built] => 1920
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01603
    [zips] => 
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/733704/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73479965&w=1024&h=768&n=16
        )

[raw] => 
)

EXIT

14 More Photos

Pending

18 Crystal St, Worcester MA 01603

$2,100,000

Annual Expenses for 18 Crystal St, Worcester MA 01603

Annual Income & Unit Breakdown for 18 Crystal St, Worcester MA 01603

General Information for 18 Crystal St, Worcester MA 01603

Disclosures for 18 Crystal St, Worcester MA 01603

Financial Information for 18 Crystal St, Worcester MA 01603

Location Information for 18 Crystal St, Worcester MA 01603

Contact Information for 18 Crystal St, Worcester MA 01603

Agent

Office

Payment Calculator

Exclusive Listing Agent

Horvath & Tremblay

Ethan Lazar