1 Douglas St Worcester — Photo 1 of 2
$850,000
Investment Analysis — 1 Douglas St
Worcester, MA 01603 — South Worcester
Based on rent reported on the MLS listing, a 4-unit multi-family in 01603 carries $3,638/mo in gross rent — about a 2.67% cap rate and $22,709/yr in estimated NOI at the $850,000 list price. Adjust every assumption in the calculator below.
Beds
11
Baths
4
SqFt
4,701
Style
4 Family
Built
1920
Four-unit residential property consisting of two separate buildings. The first building contains three apartments, each offering three bedrooms, a kitchen, a living room, and one full bathroom. The second building is a single-family residence featuring two bedrooms, a kitchen, a living room, and one full bathroom.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Amenities & Appliances
Range • Refrigerator
Geography
Listing Agent: Philip Smith
Listing Office: Venture
MLS® Number: 73572824