Comps-Worcester, MA 01607.xlsx

	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1
2
3	Private - Worcester - MA - Comps
4	Private - Worcester - MA - Comps
5
6
7	Property for sale	Street Address	City	State	Zip	Link to Property	Property Type	Condition	Status	Date	Amount	Beds	Baths	SqFt	Year Built	PPSF
8	Property for sale	Private	Worcester	MA	01607	Link to Property	Triplex		Available	-

9
10
11	Similar Properties Sold	Street Address	City	State	Zip	Link to Property	Property Type	Condition	Status	Sale Date	Amount	Beds	Baths	SqFt	Year Built	PPSF
12		46 Tatman St	Worcester	MA	01607	Link to property	Triplex	Great	Sold	06/26/2023	$ 500,000.00	6	3	1,950	1989	$256.41
13		42 Whipple St	Worcester	MA	01607	Link to property	Triplex	Great	Sold	09/08/2023	$ 630,000.00	5	3	2,436	1989	$258.62
14		6 S Ward St	Worcester	MA	01610	Link to property	Triplex	Good	Sold	06/26/2023	$ 490,000.00	5	3	2,100	1989	$233.33
15		13 Esther St	Worcester	MA	01607	Link to property	Triplex	Good	Sold	06/08/2023	$ 500,000.00	6	3	2,228	1989	$224.42
16		32 Clifton St	Worcester	MA	01607	Link to property	Triplex	Good	Sold	10/31/2023	$ 643,500.00	6	3	2,780	1989	$231.47
17		19 Tatman St	Worcester	MA	01607	Link to property	Triplex	Good	Sold	02/29/2024	$ 665,000.00	6	3	2,817	1989	$236.07
18		8 Doane St	Worcester	MA	01607	Link to property	Triplex	Good	Sold	01/09/2024	$ 580,000.00	5	3	2,312	1989	$250.87
19		Average									$ 572,642.86
20
21															Average P/psqft	$241.60
22
23	What if - Projected Profits
24
25					Projected Profit Rental
26
27					Rent	$1,780.00
28					Monthly Rent	USD 5,340.00
29					Yearly Rent	USD 64,080.00
30					Yearly Rental ROI*	11.05%
31					Monthly Rental ROI	0.92%
32
33
34
35
36
37	* Projected Profits Disclaimer: Do your own due diligencies and comps. Discountedhomelist.com does not guarentee projected profits listed above.
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100