Investment Analysis — 10 Ellsworth

Worcester, MA 01610

Based on rent reported on the MLS listing, a 5-unit multi-family in 01610 carries $10,038/mo in gross rent — about a 7.31% cap rate and $78,841/yr in estimated NOI at the $1,078,995 list price. Adjust every assumption in the calculator below.

View Standard Listing

Beds

Baths

SqFt

6,140

Style

5+ Family - 5+ Units Up/Down

Built

1900

$10739 DAY ONE RENT ROLL! 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. 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. Open House: Sunday, Oct 4th - 11:00am-1:00pm

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 MLS and other third-party data may be inaccurate or out of date.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.