Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

15 Forestdale Rd, Worcester MA 01604

$1,249,000

Estimated $2,943/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $416,333.33

Total Rent: 30000/year

Estimated CAP Rate:

11 Bedrooms

Baths

4338

Total Parking: 3

17,424 (0.40)

Attention Builders and Investors, This is an one of a kind property that went trough a gut out renovation just 4 years ago that included new electrical and plumbing, new HVC and a new roof, 2 of the units have a master suite and ideal floor plan to maximize rent or owner occupied living space. The building has 2 adjacent lots, lot 0 Forestdale on the left side and 17 Forestdale on the right with drawings and renderings available. This is a cash cow for the right buyer that will know what to do with the lots and the main property. Laundry room with coin op machines with separate entrance in the basement. Unit 1 will be empty by the end of June and is currently being marketed for rent as well.

This home has been viewed 11 times

Last Checked: June 18th, 2026 at 6:38am (Source: MLS PIN #73518697)

Gross Income: $30,000

Gross Expenses: $11,016

Net Income Calc: $18,984

Water Views

Annual Expenses for 15 Forestdale Rd, Worcester MA 01604

Total Gross Expenses (Calculated)$11,016/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11016

Annual Income & Unit Breakdown for 15 Forestdale Rd, Worcester MA 01604

Total Gross Income (Calculated)$30,000

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms4

Bathrooms2 Full

Floor3

Levels in Unit2

Rent Includes

General Information for 15 Forestdale Rd, Worcester MA 01604

Listing ID73518697

Property TypeMulti Family / 3 Family

Price1249000 ($287.92/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total4338

Approximate Lot Size (Acres)0.4

Total Parking3

Garage Parking0

Year Built1913

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area1650

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningRG5

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 15 Forestdale Rd, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher/Dryer

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 15 Forestdale Rd, Worcester MA 01604

Real Estate Taxes11016

Tax Year2025

Assessed Value$835,200

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 15 Forestdale Rd, Worcester MA 01604

Elementary SchoolBelmont St Community School

Middle SchoolBurncoat Middle School

High SchoolBurncoat Senior High

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 15 Forestdale Rd, Worcester MA 01604

Agent

Name: Salustia Ortiz

Office

Name: Dreamcatcher Investment Group, Inc.

Phone: 617-561-1040

Team Members

Payment Calculator

, Interest

Property Taxes 918

Principal & Interest 7695.94

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Dreamcatcher Investment Group, Inc.

Salustia Ortiz

Agent Phone

Office Phone

(617) 561-1040

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.4 acres (17,424 SqFt)
    [add_date] => 2026-05-14 18:58:34
    [address] => Forestdale Rd
    [agent] => Array
        (
            [address] => 276 Lexington Street #1
            [city] => Boston
            [id] => BB807932
            [name] => Salustia Ortiz
            [national_association] => 449526727
            [office] => AN0120
            [state] => MA
            [zip] => 02128
        )

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

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

[approx_living_area_total] => 4338
    [approx_lot_size_acres] => 0.4
    [approx_lot_size_sqft] => 17424
    [assessed_value] => $835,200
    [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] => 11
    [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] => 3 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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention Builders and Investors, This is an one of a kind property  that went trough a gut out renovation just 4 years ago that included new electrical and plumbing, new HVC and a new roof, 2 of the units have a master suite and ideal floor plan to maximize rent or owner occupied living space. The building has 2 adjacent lots, lot 0 Forestdale on the left side and 17 Forestdale on the right with drawings and renderings available. This is a cash cow for the right buyer that will know what to do with the lots and the main property. Laundry room with coin op machines with separate entrance in the basement. Unit 1 will be empty by the end of June and is currently being marketed for rent as well.
    [disclosures] => 
    [documents_available] => Array
        (
        )

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

[electric_expense] => Array
        (
        )

[elementary_school] => Belmont St Community School
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer/Dryer
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

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

[for_sale_by_owner] => 
    [foundation_area] => 1650
    [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] => Burncoat Senior High
    [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 06:38:37
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

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

[management_expense] => Array
        (
        )

[middle_school] => Burncoat Middle School
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73518697
    [neighborhoods] => 
    [net_income_calc] => 18984
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN0120
            [name] => Dreamcatcher Investment Group, Inc.
            [phone] => 617-561-1040
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1249000
    [price_per_sqft] => 287.92
    [price_per_unit] => 416333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 11016
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 26
    [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] => Active
        )

[street_number] => 15
    [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] => BB807932
    [team_agents] => Array
        (
            [BB807932] => Array
                (
                    [agent_mls_id] => BB807932
                    [full_name] => Salustia Ortiz
                    [address] => 276 Lexington Street #1
                    [city] => Boston
                    [state] => MA
                    [postal_code] => 02128
                    [national_association_id] => 449526727
                    [office_mls_id] => AN0120
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 11016
    [total_gross_income] => 30000
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 2 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] => 2 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 2 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[unit_3_levels] => 2
    [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] => 15 Forestdale Rd, Worcester MA 01604
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[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] => 1913
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01604
    [zips] => 
    [zoning] => RG5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/771783/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73518697&w=1024&h=768&n=11
        )

[raw] => 
)

EXIT

9 More Photos

Active

15 Forestdale Rd, Worcester MA 01604

$1,249,000

Annual Expenses for 15 Forestdale Rd, Worcester MA 01604

Annual Income & Unit Breakdown for 15 Forestdale Rd, Worcester MA 01604

General Information for 15 Forestdale Rd, Worcester MA 01604

Disclosures for 15 Forestdale Rd, Worcester MA 01604

Financial Information for 15 Forestdale Rd, Worcester MA 01604

Location Information for 15 Forestdale Rd, Worcester MA 01604

Contact Information for 15 Forestdale Rd, Worcester MA 01604

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

Dreamcatcher Investment Group, Inc.

Salustia Ortiz