Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Canceled

1260 Grafton St, Worcester MA 01604

$649,900

Estimated $1,498/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $216,633.33

Total Rent: 15000/year

Estimated CAP Rate:

6 Bedrooms

Baths

3800

Total Parking: 7

5,959 (0.14)

NAIL OR HAIR SALON location in these 3 units on recently subdivided lot offering at least 7 spaces. 2 smaller residential 3 BR units recently cleaned up and to be delivered vacant. 3rd unit is currently a nail salon with a full bathroom making it an easy residential conversion or office use. Lease expires this year but tenant would consider staying long term. Recent roof. Insulated. Replaced windows. Lead documents in hand. Wonderful investment rental property. Can be packaged with additional properties nearby for the savy investor. Owner is the listing agent.

This home has been viewed 4 times

Last Checked: April 26th, 2026 at 4:29am (Source: MLS PIN #73494495)

Gross Income: $15,000

Gross Expenses: $5,330

Net Income Calc: $9,670

Water Views

Annual Expenses for 1260 Grafton St, Worcester MA 01604

Total Gross Expenses (Calculated)$5,330/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax5330.07

Annual Income & Unit Breakdown for 1260 Grafton St, Worcester MA 01604

Total Gross Income (Calculated)$15,000

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms0

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

General Information for 1260 Grafton St, Worcester MA 01604

Listing ID73494495

Property TypeMulti Family / 3 Family

Price649900 ($171.03/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total3800

Approximate Lot Size (Acres)0.14

Total Parking7

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningRL-7

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 1260 Grafton St, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

ExclusionsWall Mounted Tv's-Brackets To Remain

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 1260 Grafton St, Worcester MA 01604

Real Estate Taxes5330.07

Tax Year2025

Assessed Value$404,100

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 1260 Grafton St, Worcester MA 01604

Neighborhood(s)

Area Amenities

Contact Information for 1260 Grafton St, Worcester MA 01604

Agent

Name: George Russell

Office

Name: George Russell Realty, LLC

Phone: 508-799-9997

Payment Calculator

, Interest

Property Taxes 444.17

Principal & Interest 4004.48

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

George Russell Realty, LLC

George Russell

Agent Phone

Office Phone

(508) 799-9997

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (5,959 SqFt)
    [add_date] => 2026-04-01 20:13:32
    [address] => Grafton St
    [agent] => Array
        (
            [address] => 15 Hamilton Street
            [city] => Worcester
            [id] => K0002105
            [name] => George Russell
            [national_association] => 453000696
            [office] => K01294
            [state] => MA
            [zip] => 01604
        )

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

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 3800
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 5959
    [assessed_value] => $404,100
    [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] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Other
        )

[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] => 3 Family
        )

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

[cap_rate] => 
    [city] => Worcester
    [community_features] => Array
        (
        )

[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] => NAIL OR HAIR SALON location in these 3 units on recently subdivided lot offering at least 7 spaces. 2 smaller residential 3 BR units recently cleaned up and to be delivered vacant.  3rd unit is currently a nail salon with a full bathroom making it an easy residential conversion or office use. Lease expires this year but tenant would consider staying long term. Recent roof. Insulated. Replaced windows. Lead documents in hand. Wonderful investment rental property.  Can be packaged with additional properties nearby for the savy investor. Owner is the listing agent.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Wall Mounted Tv's-Brackets To Remain
        )

[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] => 2026-04-26 04:29:17
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73494495
    [neighborhoods] => 
    [net_income_calc] => 9670
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => K01294
            [name] => George Russell Realty, LLC
            [phone] => 508-799-9997
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

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

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

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

[perc_test] => Array
        (
        )

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

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

[price] => 649900
    [price_per_sqft] => 171.03
    [price_per_unit] => 216633.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 5330.07
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 12
    [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] => Canceled
        )

[street_number] => 1260
    [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] => 1
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 5330
    [total_gross_income] => 15000
    [total_parking] => 7
    [trash_expense] => Array
        (
        )

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

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

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

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

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

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

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

[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] => 1260 Grafton St, Worcester MA 01604
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Approximate
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01604
    [zips] => 
    [zoning] => RL-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/747742/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73494495&w=1024&h=768&n=18
        )

[raw] => 
)

EXIT

16 More Photos

Canceled

1260 Grafton St, Worcester MA 01604

$649,900

Annual Expenses for 1260 Grafton St, Worcester MA 01604

Annual Income & Unit Breakdown for 1260 Grafton St, Worcester MA 01604

General Information for 1260 Grafton St, Worcester MA 01604

Disclosures for 1260 Grafton St, Worcester MA 01604

Financial Information for 1260 Grafton St, Worcester MA 01604

Location Information for 1260 Grafton St, Worcester MA 01604

Contact Information for 1260 Grafton St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

George Russell Realty, LLC

George Russell