Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

10 Ellsworth, Worcester MA 01610

$1,100,000

Estimated $2,842/month Calculator

Multi Family

Total Units: 5

Price Per Unit: $220,000

Total Rent: 108000/year

Estimated CAP Rate:

14 Bedrooms

Baths

6140

Total Parking: 16 (4 Garage)

5,388 (0.12)

Turnkey 5-unit in a prime Worcester location with strong rental upside. 10 Ellsworth St is a well-maintained, fully occupied multifamily featuring (3) spacious 4-bedroom units and (2) 1-bedroom units. Current rents total $10,639/month with upside to ~$10,700 through modest increases. The property offers updated systems, separate utilities, and minimal deferred maintenance, making it ideal for investors seeking stable, low-maintenance cash flow. The large 4-bedroom units perform very well in Worcester’s rental market, driving strong demand and consistent occupancy. Located minutes from Clark University, Polar Park, downtown Worcester, and major commuter routes, offering excellent access to jobs, dining, and public transportation. A stabilized, income-producing asset with immediate upside potential. Please reach out to the listing agent to schedule a showing.

This home has been viewed 9 times

Last Checked: June 18th, 2026 at 9:28am (Source: MLS PIN #73537335)

Gross Income: $108,000

Gross Expenses: $12,706

Net Income Calc: $95,294

Annual Expenses for 10 Ellsworth, Worcester MA 01610

Total Gross Expenses (Calculated)$12,706/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax12706

Annual Income & Unit Breakdown for 10 Ellsworth, Worcester MA 01610

Total Gross Income (Calculated)$108,000

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms4 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms4 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms4

Bathrooms4 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

General Information for 10 Ellsworth, Worcester MA 01610

Listing ID73537335

Property TypeMulti Family

Price1100000 ($179.15/SqFt)

Style5+ Family - 5+ Units Up/down

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total6140

Approximate Lot Size (Acres)0.12

Total Parking16 (4 Garage)

Garage Parking4

Year Built1900

Year Built SourcePublic Records

Year Built DetailsApproximate

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningMG-2

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 10 Ellsworth, Worcester MA 01610

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher

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 10 Ellsworth, Worcester MA 01610

Real Estate Taxes12706

Tax Year2026

Assessed Value$913,800

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 10 Ellsworth, Worcester MA 01610

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 10 Ellsworth, Worcester MA 01610

Agent

Name: Candor Investment Group

Office

Name: eXp Realty

Phone: 888-854-7493

Team Members

Name: Tre DeBraga

Payment Calculator

, Interest

Property Taxes 1058.83

Principal & Interest 6777.85

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

eXp Realty

Candor Investment Group

Agent Phone

Office Phone

(888) 854-7493

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,388 SqFt)
    [add_date] => 2026-06-17 20:23:34
    [address] => Ellsworth
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN246632
            [name] => Candor Investment Group
            [national_association] => 
            [office] => AN9457
            [state] => 
            [zip] => 
        )

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

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

[approx_living_area_total] => 6140
    [approx_lot_size_acres] => 0.12
    [approx_lot_size_sqft] => 5388
    [assessed_value] => $913,800
    [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] => 14
    [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
        (
        )

[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] => Turnkey 5-unit in a prime Worcester location with strong rental upside. 10 Ellsworth St is a well-maintained, fully occupied multifamily featuring (3) spacious 4-bedroom units and (2) 1-bedroom units. Current rents total $10,639/month with upside to ~$10,700 through modest increases. The property offers updated systems, separate utilities, and minimal deferred maintenance, making it ideal for investors seeking stable, low-maintenance cash flow. The large 4-bedroom units perform very well in Worcester’s rental market, driving strong demand and consistent occupancy. Located minutes from Clark University, Polar Park, downtown Worcester, and major commuter routes, offering excellent access to jobs, dining, and public transportation. A stabilized, income-producing asset with immediate upside potential. Please reach out to the listing agent to schedule a showing.
    [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] => Washer
        )

[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] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 4
    [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
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-18 09:28:35
    [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] => 73537335
    [neighborhoods] => 
    [net_income_calc] => 95294
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 5
    [office] => Array
        (
            [id] => AN9457
            [name] => eXp Realty
            [phone] => 888-854-7493
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 1100000
    [price_per_sqft] => 179.15
    [price_per_unit] => 220000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 12706
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 29
    [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] => 10
    [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] => 1
    [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] => CN252114,CN246632
    [team_agents] => Array
        (
            [CN252114] => Array
                (
                    [agent_mls_id] => CN252114
                    [full_name] => Tre DeBraga
                    [address] => 22 Pine Street
                    [city] => Marlborough
                    [state] => MA
                    [postal_code] => 01752
                    [national_association_id] => 449621665
                    [office_mls_id] => AN9457
                )

[CN246632] => Array
                (
                    [agent_mls_id] => CN246632
                    [full_name] => Andrew Freed
                    [address] => 86 Whitmarsh Ave Unit 1r
                    [city] => Worcester
                    [state] => MA
                    [postal_code] => 01606
                    [national_association_id] => 453016910
                    [office_mls_id] => AN9457
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 12706
    [total_gross_income] => 108000
    [total_parking] => 16 (4 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 4 Full
    [unit_1_bedrooms] => 4
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

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

[unit_2_bathrooms] => 4 Full
    [unit_2_bedrooms] => 4
    [unit_2_floor] => 1
    [unit_2_lease] => Array
        (
            [0] => N
        )

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

[unit_3_bathrooms] => 4 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
            [0] => N
        )

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

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 1
    [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] => 10 Ellsworth, Worcester MA 01610
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

33 More Photos

Active

10 Ellsworth, Worcester MA 01610

$1,100,000

Annual Expenses for 10 Ellsworth, Worcester MA 01610

Annual Income & Unit Breakdown for 10 Ellsworth, Worcester MA 01610

General Information for 10 Ellsworth, Worcester MA 01610

Disclosures for 10 Ellsworth, Worcester MA 01610

Financial Information for 10 Ellsworth, Worcester MA 01610

Location Information for 10 Ellsworth, Worcester MA 01610

Contact Information for 10 Ellsworth, Worcester MA 01610

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

eXp Realty

Candor Investment Group