Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

5/5A Ferdinand St, Worcester MA 01603

$649,000

Estimated $1,462/month Calculator

Multi Family

Total Units: 2

Price Per Unit: $324,500

Total Rent: 56400/year

Estimated CAP Rate:

5 Bedrooms

Baths

2700

Total Parking: 4

6,250 (0.14)

Attention First home buyers and investors!!! what about 2 units? Completely reimagined and brought down to the studs, this ultra-efficient Single family with in-law apartment (achieved via a fully permitted internal ADU conversion) generates a commanding $4,700/month in gross rent with room to grow.to $5,200 with annual gross income to $62,400. The property features a 2-bedroom, 1-bathroom first-floor ADU, paired with a massive 3-bedroom, 2-bathroom primary residence spanning the second and third floors—complete with a beautiful en-suite master bedroom. Built strictly to modern Energy Code, this fully electrified building features with new heat pumps for central heating and AC, an advanced ERV ventilation system, closed-cell insulation, all-new windows. Absolutely zero capital expenditure is needed: every system is brand new, including the electrical and electrical service, full plumbing, water heaters, all new lightings, floorings, new bathrooms, kitchens and more .This Gorgeous house Finished with premium designer touches like quartz countertops, tiled bathrooms, recessed lighting, stainless steel appliances and a beautiful Composite porch-Deck. Don’t miss this opportunity to build a financial flexibility. Both units are leased. Buyer agent to do all the diligences.

This home has been viewed 2 times

Last Checked: September 15th, 2026 at 3:33pm (Source: MLS PIN #73564658)

Gross Income: $56,400

Gross Expenses: $4,914

Net Income Calc: $51,486

Water Views

Annual Expenses for 5/5A Ferdinand St, Worcester MA 01603

Total Gross Expenses (Calculated)$4,914/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax4914.93

Annual Income & Unit Breakdown for 5/5A Ferdinand St, Worcester MA 01603

Total Gross Income (Calculated)$56,400

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms2 Full

Floor2

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

General Information for 5/5A Ferdinand St, Worcester MA 01603

Listing ID73564658

Property TypeMulti Family

Price649000 ($240.37/SqFt)

StyleMulti Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total2700

Approximate Lot Size (Acres)0.14

Total Parking4

Garage Parking0

Year Built1890

Year Built SourcePublic Records

Year Built DetailsActual,Renovated Since

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningBL-1

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 5/5A Ferdinand St, Worcester MA 01603

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOther

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 5/5A Ferdinand St, Worcester MA 01603

Real Estate Taxes4914.93

Tax Year2026

Assessed Value$370,100

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 5/5A Ferdinand St, Worcester MA 01603

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 5/5A Ferdinand St, Worcester MA 01603

Agent

Name: Dell Costa

Office

Name: Dell Realty Inc.

Phone: 617-629-5950

Payment Calculator

, Interest

Property Taxes 409.58

Principal & Interest 3998.93

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Dell Realty Inc.

Dell Costa

Agent Phone

Office Phone

(617) 629-5950

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (6,250 SqFt)
    [add_date] => 2026-09-15 15:33:35
    [address] => Ferdinand St
    [agent] => Array
        (
            [address] => 378 Lebanon  Street
            [city] => Malden
            [id] => K8001333
            [name] => Dell Costa
            [national_association] => 453009897
            [office] => AN1378
            [state] => MA
            [zip] => 02148
        )

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

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

[approx_living_area_total] => 2700
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 6250
    [assessed_value] => $370,100
    [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] => 5
    [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
        (
        )

[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
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Attention First home buyers and investors!!! what about 2 units? Completely reimagined and brought down to the studs, this ultra-efficient Single family with in-law apartment (achieved via a fully permitted internal ADU conversion) generates a commanding $4,700/month in gross rent with room to grow.to $5,200 with annual gross income to $62,400. The property features a  2-bedroom, 1-bathroom first-floor ADU, paired with a massive 3-bedroom, 2-bathroom primary residence spanning the second and third floors—complete with a beautiful  en-suite master bedroom. Built strictly to modern Energy Code, this fully electrified building features with new heat pumps for central heating and AC, an advanced ERV ventilation system, closed-cell insulation, all-new windows. Absolutely zero capital expenditure is needed: every system is brand new, including the electrical and electrical service, full plumbing, water heaters, all new lightings, floorings, new bathrooms, kitchens and more .This Gorgeous house Finished with premium designer touches like quartz countertops, tiled bathrooms, recessed lighting, stainless steel appliances and a beautiful Composite porch-Deck. Don’t miss this opportunity to build a financial flexibility. Both units are leased. Buyer agent to do all the diligences.
    [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] => 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
        (
        )

[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
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-09-15 15:33:35
    [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
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73564658
    [neighborhoods] => 
    [net_income_calc] => 51486
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 2
    [office] => Array
        (
            [id] => AN1378
            [name] => Dell Realty Inc.
            [phone] => 617-629-5950
        )

[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] => 649000
    [price_per_sqft] => 240.37
    [price_per_unit] => 324500
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => Multi Family
        )

[real_estate_tax] => 4914.93
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 9
    [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] => 5/5A
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [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] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 4914
    [total_gross_income] => 56400
    [total_parking] => 4
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 2
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

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

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

[unit_3_bathrooms] => 
    [unit_3_bedrooms] => 
    [unit_3_floor] => 
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 
    [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] => 5/5A Ferdinand St, Worcester MA 01603
    [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
        (
        )

[raw] => 
)

EXIT

38 More Photos