Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Versatile Garage with Income Potential Title is generated by Realmo AI

    44 Ellsworth Street, Worcester, MA 01610

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $399,900

    Two-unit building with garage, apartment, parking, and development potential.

    Type:Commercial
    Property size:
    1,352 SF
    Price / SF:
    $295/SF
    Added:
    Apr 2, 2026
    Days on Market:
    52
    Last Refresh:
    May 21 at 8:26 pm

    Property Features for 44 Ellsworth Street

    General Information

    Standard status
    Active
    Size
    1,352 SF
    Property subtype
    Commercial

    Building Details

    Year Built
    1998

    We can help!

    Listing Contact
    James Kalogeropoulos

    Listing office RE/MAX Partners

    Listing date Apr 2, 2026

    Source Cambridgerealty

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of RE/MAX Partners

    HighLights

    • Versatile garage space with 10‑foot overhead door, man door access, and 200‑amp electrical service.
    • Additional parcel of land included, offering more storage/parking or development potential.
    • One‑bedroom studio apartment with gas forced hot air heat for owner occupancy, office use, or rental income.
    • Ample on‑site parking.
    • Fenced‑in layout for added security and usability.
    • Two‑unit building built in 1998.

    Overview

    This property offers a versatile garage space with additional income and development potential. The two-unit building includes a functional garage space equipped with a 10-foot overhead door, man door access, and 200-amp electrical service, suitable for contractors, trades, or storage. The second level features a one-bedroom studio apartment with gas forced hot air heat, presenting an option for owner occupancy, office use, or rental income. Ample on-site parking and a fenced-in layout enhance security and usability. An additional parcel of land provides more storage and parking or valuable development potential, enhancing long-term upside. This flexible asset is suited for owner-users, investors, or those seeking live/work potential. The property size is 1352 square feet.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $249.4K
    NOI $22,450 @ 9.00% cap · cautious / downside scenario
    Moderate
    $320.7K
    NOI $22,450 @ 7.00% cap · market / base-case scenario
    Aggressive
    $449.0K
    NOI $22,450 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.
         Calculated for Office B

    Component $ $/SF
    Gross rent $36.5k $27.00
    − Vacancy −$6.6k −$4.86
    EGI $29.9k $22.14
    − OpEx −$7.5k −$5.54
    NOI $22.4k $16.61
    1,352 SF · lease $27.00/SF/yr · vacancy 18.00% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $320.7K
    $280.6K – $374.2K (±1% cap)
    NOI $22,450 @ 7.0% cap · market cap 5.61%
    Second Best
    Retail
    $265.5K
    $232.3K – $309.7K (±1% cap)
    NOI $18,583 @ 7.0% cap · market cap 4.65%
    Theoretical Best
    Office A
    $451.3K
    $394.9K – $526.5K (±1% cap)
    NOI $31,589 @ 7.0% cap · market cap 7.90%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Parking lots & garages

    Suggested Use

    Restaurant Real Estate Agency Law Firm Spa & Massage Center Hair Salon Dental Office Nail Salon Food Market Gym & Fitness Center Skin Care Clinic

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.8030717
    Latitude
    42.2522314

    Nearby Similar for Sale

    • $825,000
      4,296 SF

      Updated Triplex in Worcester, MA

      Spacious, updated triplex with in-unit laundry and hardwood floors.
      25 Almont Ave, Worcester, MA 01604
      View Details
    • $699,900
      3,420 SF

      Worcester Multi-Family Near Universities

      Multi-family property near Clark and Worcester State Universities.
      71 Maywood St, Worcester, MA 01603
      View Details
    • $999,000
      4,870 SF

      Renovated Three-Family in Worcester

      Three renovated units near I-290, shops, and Green Hill Park.
      139 Lincoln St, Worcester, MA 01605
      View Details
    • $799,000
      4,050 SF

      Three-Family Home with Modern Upgrades

      Turn-key three-family home with modern upgrades and low-maintenance exterior.
      44 Coral, Worcester, MA 01604
      View Details
    • $449,900
      3,046 SF

      Worcester Two-Family House

      Two-family house in Worcester, ideal for investors or rehab buyers.
      62 Sylvan St, Worcester, MA 01603
      View Details
    • $750,000
      2,694 SF

      Income-Producing Rooming House Near WPI

      Turnkey investment property near WPI with immediate income potential.
      60 Fruit Street, Worcester, MA 01609
      View Details
    • $685,000
      2,559 SF

      Worcester Multi-Family Investment Opportunity

      Three-unit property near local services and highways in Worcester, MA.
      130 Kenberma Road, Worcester, MA 01604
      View Details
    • $775,000
      3,360 SF

      Redevelopment Opportunity in Worcester, MA

      3,360 SF former fast-food building with redevelopment potential.
      342 West Boylston St, Worcester, MA 01606
      View Details
    • $695,000
      3,577 SF

      Renovated Office Building For Sale

      3,577 SF renovated office building in Worcester, MA.
      105 Merrick Street, Worcester, MA 01609
      View Details
    • $795,000
      3,900 SF

      Worcester Commercial Building For Sale

      3,900 SF building in prime Worcester location.
      76 Mill St, Worcester, MA 01603
      View Details
    • $949,000

      Two Commercial Buildings Package Deal

      Two stand-alone commercial buildings in a desirable, affluent area.
      118 & 120 West Boylston St, Worcester, MA 01606
      View Details
    • $525,000

      Stand-Alone Commercial Building For Sale

      Well-maintained commercial building in desirable area, suitable for various businesses.
      120 West Boylston St, Worcester, MA 01606
      View Details

    FAQs

    What type of property is this?
    Mixed-use property - Two-unit building with garage, apartment, parking, and development potential.
    Where is this mixed-use property located?
    The property is located at 44 Ellsworth Street Worcester, MA.
    What is the asking price?
    The asking price for this property is $399,900.
    What are key features of this property?
    This property features: Versatile garage space with **10‑foot overhead door**, man door access, and **200‑amp electrical service**.; Additional parcel of land included, offering more storage/parking or development potential.; One‑bedroom studio apartment with gas forced hot air heat for owner occupancy, office use, or rental income.
    We can help!
    Listing Contact
    James Kalogeropoulos
    Learn More
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    44 Ellsworth Street, Worcester, MA 01610
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!