Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    119 Frst St Worcester, MA 01609-1529

    • Office buildings
    • 5,670 SF
    • 0.43 lot acres
    OFF-MARKET
    Last Sale
    Feb 02, 2024
    $965,000
    Value Estimations
    $965,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-0986213
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Bellus Real Estate / Real Estate Developer
    • Vanderburgh Sober Living / Corporate Office / Addiction Treatment Center
    • Honeybee Financial / Mortgage Lender
    • Sober House Directory / Information Services
    • Genesis Labs - Startup Success Solutions / Business Center

    Property Details for 119 Frst St

    Year built
    1910
    Construction
    FRAME
    Lot size
    0.43 lot acres
    Property size
    5,670 SF
    Zone code
    RS-7
    Property type
    Office buildings
    APN
    WORC M:21 B:007 L:00094
    APU
    WORCM21B007L00094

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $965,000
      ML approach
      $965,000

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $705,000
      Current use
      RESTAURANT
      $1,180,000
      Change: +67% Conversion: Moderate
      AUTO REPAIR, GARAGE
      $970,000
      Change: +37% Conversion: Difficult
      RETAIL STORES
      $830,000
      Change: +17% Conversion: Moderate
      NEIGHBORHOOD: SHOPPING CENTER
      $715,000
      Change: +1% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $690,000
      Change: -3% Conversion: Easy
      APARTMENT HOUSE (5+ UNITS)
      $680,000
      Change: -4% Conversion: Easy

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.8162
    Latitude
    42.2903
    CBSA code
    49340
    CBSA name
    WORCESTER, MA-CT METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $10,865
    $281,300
    $80,400
    $361,700
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      4,117 SF

      2 Boynton St

      OFFICE BUILDING • 4,117 SF
      2 Boynton St, Worcester, MA 01609
      View Details
    • Value Estimation
      $680,000
      3,979 SF

      52 Highland St

      OFFICE BUILDING • 3,979 SF
      52 Highland St, Worcester, MA 01609-2728
      View Details
    • Value Estimation
      $1,355,000
      9,523 SF

      38 Park Ave

      OFFICE BUILDING • 9,523 SF
      38 Park Ave, Worcester, MA 01609
      View Details
    • Value Estimation
      $565,000
      6,936 SF

      130 Elm St

      OFFICE BUILDING • 6,936 SF
      130 Elm St, Worcester, MA 01609-1903
      View Details
    • Value Estimation by Request
      5,414 SF

      21 Ww St

      OFFICE BUILDING • 5,414 SF
      21 Ww St, Worcester, MA 01609-2306
      View Details
    • Value Estimation
      $565,000
      8,292 SF

      34 Cedar St

      OFFICE BUILDING • 8,292 SF
      34 Cedar St, Worcester, MA 01609-2560
      View Details

    Similar Nearby for Sale

    • $695,000
      3,577 SF

      Renovated Office Building with Parking

      3,577 SF renovated office building with ample parking.
      105 Merrick St, Worcester, MA 01609
      View Details
    • Contact for pricing
      4,400 SF

      Prime Office Condo Units

      Two office condo units suitable for professional office users.
      39 Salisbury St, Worcester, MA 01609
      View Details
    • $449,000

      Worcester Multifamily Investment Opportunity

      Well-maintained multifamily home in convenient location with strong rental income.
      38-1/2 Bowdoin St, Worcester, MA 01609
      View Details
    • $1,000,000

      Mixed-Use Property Near Park Avenue

      Mixed-use property with commercial space and short-term rental income.
      227 Chandler St, Worcester, MA 01609
      View Details
    • $1,200,000

      Remodeled Three-Family Near Elm Park

      Updated three-family with nine bedrooms near Elm Park and WPI.
      6 Pelham St, Worcester, MA 01609
      View Details
    • $1,150,000
      3,230 SF

      Six-Unit Investment Property

      Well-maintained six-unit property with strong rental history.
      3 Marston Way, Worcester, MA 01609
      View Details

    Similar Nearby for Lease

    • $2,999 /Mo

      Pleasant Street Retail/Office Space

      Highly visible, flexible retail/office space in Worcester corridor.
      242-244 Pleasant St, Worcester, MA 01609
      View Details
    • $800 /Mo
      5,001 SF

      Downtown Worcester Office Space

      Customizable office space in downtown Worcester with ample parking.
      11 Pleasant St, Worcester, MA 01609
      View Details
    • $17 SF/Yr
      26,117 SF

      Worcester Office Space Available

      Modern office suites, coworking spaces.
      43 Harvard St, Worcester, MA 01609
      View Details
    • $750 /Mo

      Professional Shared Office Facility

      Shared office facility with included amenities and flexible lease terms.
      255 Park Ave, Worcester, MA 01609
      View Details
    • Contact for pricing
      2,106 SF

      Worcester Office Space For Rent

      Attractive office space near courthouse, convenient location off I-290.
      10-12 Harvard St, Worcester, MA 01609
      View Details
    • $2,495,000
      8,232 SF

      Professional Building with Apartments

      Three-story building suitable for medical, dental, or office use.
      65 Elm St, Worcester, MA 01609
      View Details
    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.
    119 Frst St
    Worcester, MA 01609-1529
    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

    Google sign-in failed. Please try again or use another login method.