Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

518 Grafton St, Worcester MA 01604

$749,000

Estimated $1,926/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $249,666.67

Total Rent: 70800/year

Estimated CAP Rate:

9 Bedrooms

Baths

4035

Total Parking: 6

4,695 (0.11)

Massive 3-Family on Grafton Street with off Street Parking & 6 Room, 3 Bedroom Units! 1st Floor is Vacant & has 1.5 Bathrooms. Gas Heat for all units, living/dining rooms, eat-in kitchens, nice hardwood flooring & tile w/ laundry hookups in each unit! Lots of potential for rent increases on units 2 & 3 when their leases expire 1/31/27 as they have been long term tenants. Unit 1 can be rented for $2400 or owner occupied. Upgrades included New Roof (2024) Lead certificates for unit 1, new main stack (2025) and 1 new water tank. Open House this Saturday June 13 from 12-1:30pm!

This home has been viewed 30 times

Last Checked: June 17th, 2026 at 7:38am (Source: MLS PIN #73532765)

Gross Income: $70,800

Gross Expenses: $8,541

Net Income Calc: $62,259

Annual Expenses for 518 Grafton St, Worcester MA 01604

Total Gross Expenses (Calculated)$8,541/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax8541

Annual Income & Unit Breakdown for 518 Grafton St, Worcester MA 01604

Total Gross Income (Calculated)$70,800

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 518 Grafton St, Worcester MA 01604

Listing ID73532765

Property TypeMulti Family / 3 Family

Price749000 ($185.63/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total4035

Approximate Lot Size (Acres)0.11

Total Parking6

Garage Parking0

Year Built1920

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Area0

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningBL-1

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 518 Grafton St, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsTv On The Deck And Garage Tv

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 518 Grafton St, Worcester MA 01604

Real Estate Taxes8541

Tax Year2025

Assessed Value$647,500

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 518 Grafton St, Worcester MA 01604

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 518 Grafton St, Worcester MA 01604

Agent

Name: Daniel DiRoberto

Office

Name: The DiRoberto Group Inc.

Phone: 508-579-8983

Payment Calculator

, Interest

Property Taxes 711.75

Principal & Interest 4615.1

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

The DiRoberto Group Inc.

Daniel DiRoberto

Agent Phone

Office Phone

(508) 579-8983

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,695 SqFt)
    [add_date] => 2026-06-10 10:48:36
    [address] => Grafton St
    [agent] => Array
        (
            [address] => 53 Dwinell Road
            [city] => Millbury
            [id] => CT006759
            [name] => Daniel DiRoberto
            [national_association] => 453012091
            [office] => AN8053
            [state] => MA
            [zip] => 01527
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 4035
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 4695
    [assessed_value] => $647,500
    [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] => 9
    [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] => Massive 3-Family on Grafton Street with off Street Parking & 6 Room, 3 Bedroom Units! 1st Floor is Vacant & has 1.5 Bathrooms. Gas Heat for all units, living/dining rooms, eat-in kitchens, nice hardwood flooring & tile w/ laundry hookups in each unit! Lots of potential for rent increases on units 2 & 3 when their leases expire 1/31/27 as they have been long term tenants. Unit 1 can be rented for $2400 or owner occupied. Upgrades included New Roof (2024) Lead certificates for unit 1, new main stack (2025) and 1 new water tank. Open House this Saturday June 13 from 12-1:30pm!
    [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] => Tv On The Deck And Garage Tv
        )

[exterior_features] => Array
        (
        )

[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] => 0
    [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] => 2026-06-17 07:38:35
    [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
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73532765
    [neighborhoods] => 
    [net_income_calc] => 62259
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN8053
            [name] => The DiRoberto Group Inc.
            [phone] => 508-579-8983
        )

[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] => 749000
    [price_per_sqft] => 185.63
    [price_per_unit] => 249666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 8541
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 18
    [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] => 518
    [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] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8541
    [total_gross_income] => 70800
    [total_parking] => 6
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full, 1 Half
    [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] => Y
        )

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

[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
        (
        )

[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] => 518 Grafton St, Worcester MA 01604
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[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] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01604
    [zips] => 
    [zoning] => BL-1
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/785662/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73532765&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos

Pending

518 Grafton St, Worcester MA 01604

$749,000

Annual Expenses for 518 Grafton St, Worcester MA 01604

Annual Income & Unit Breakdown for 518 Grafton St, Worcester MA 01604

General Information for 518 Grafton St, Worcester MA 01604

Disclosures for 518 Grafton St, Worcester MA 01604

Financial Information for 518 Grafton St, Worcester MA 01604

Location Information for 518 Grafton St, Worcester MA 01604

Contact Information for 518 Grafton St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

The DiRoberto Group Inc.

Daniel DiRoberto