Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    28 Marble St Worcester, MA 01603-2405

    • Residential income homes
    • 3,806 SF
    • 0.19 lot acres
    OFF-MARKET
    Last Sale
    Aug 22, 2023
    $305,000
    Value Estimations
    $315,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-1460459
    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

    • Residential income homes

    Property Details for 28 Marble St

    Year built
    1980
    Construction
    FRAME
    Lot size
    0.19 lot acres
    Property size
    3,806 SF
    Zone code
    RG-5
    Property type
    Residential income homes
    Property subtype
    Serviced apartments
    APN
    WORC M:08 B:014 L:00007
    APU
    WORCM08B014L00007

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $315,000
      ML approach
      $285,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $432,000
      Market price range: $233k - $571k
      AI Estimate
      $238,000
      Market price range: $168k - $324k

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

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.8275
    Latitude
    42.2489
    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
    $4,188
    $71,200
    $233,400
    $304,600
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $260,000
      3,776 SF

      36 Richards St

      BOARDING/ROOMING HOUSE • 3,776 SF
      36 Richards St, Worcester, MA 01603-2680
      View Details
    • Value Estimation
      $180,000
      2,631 SF

      1385 Main St

      BOARDING/ROOMING HOUSE • 2,631 SF
      1385 Main St, Worcester, MA 01603-1527
      View Details
    • Value Estimation
      $265,000
      2,200 SF

      52 Alsada Dr

      BOARDING/ROOMING HOUSE • 2,200 SF
      52 Alsada Dr, Worcester, MA 01603-1602
      View Details
    • Value Estimation
      $280,000
      2,817 SF

      10 Ludlow St

      BOARDING/ROOMING HOUSE • 2,817 SF
      10 Ludlow St, Worcester, MA 01603-1122
      View Details
    • Value Estimation
      $330,000
      3,179 SF

      20 Marble St

      BOARDING/ROOMING HOUSE • 3,179 SF
      20 Marble St, Worcester, MA 01603-2405
      View Details
    • Value Estimation
      $285,000
      3,660 SF

      21 Litchfield St

      BOARDING/ROOMING HOUSE • 3,660 SF
      21 Litchfield St, Worcester, MA 01603-2865
      View Details

    Similar Nearby for Sale

    • $950,000
      7,664 SF

      Historic Worcester Mixed-Use Landmark

      Mixed-use property with bar and multifamily units for sale.
      139 Grand Street Ct, Worcester, MA 01603
      View Details
    • $675,000

      Updated Multifamily Near Clark University

      Multi-family residence near Clark University, fully updated and occupied.
      19 Oliver St, Worcester, MA 01603
      View Details
    • $589,000

      Spacious Multi-Family Home

      Well-maintained multi-family home in a desirable residential neighborhood.
      19 Monticello Dr, Worcester, MA 01603
      View Details
    • $675,000

      Spacious Three-Family Property in Worcester

      Well-located three-family property with strong rental appeal and long-term value.
      21 Hitchcock Rd, Worcester, MA 01603
      View Details
    • $799,000

      High-Income Worcester Triplex

      Income-producing triplex near universities and major routes.
      141 Cambridge St, Worcester, MA 01603
      View Details
    • $950,000

      Mixed-Use Investment Opportunity in Worcester

      Mixed-use property with commercial and residential units near Clark University.
      73 Southgate St, Worcester, MA 01603
      View Details

    Similar Nearby for Lease

    • New
      $15 SF/Yr
      24,829 SF

      Versatile Retail and Office Space

      Spacious retail unit with office and warehouse potential in Worcester.
      589 Park Ave, Worcester, MA 01603
      View Details
    • $3,000 /Mo
      11,250 SF

      Available Storage Space For Rent

      5,000-sf storage space with loading dock, convenient highway access.
      93 Stafford St, Worcester, MA 01603
      View Details
    • Contact for pricing

      Industrial Outdoor Storage Land

      5.33 acres of industrial outdoor storage land for rent.
      140 Goddard Memorial Dr, Worcester, MA 01603
      View Details
    • $17 SF/Yr
      46,302 SF

      Worcester Office Space Available

      Modern office suites, ample parking.
      120 Stafford St, Worcester, MA 01603
      View Details
    • Contact for pricing
      68,966 SF

      Worcester Retail Space Available

      Retail space available for lease in Worcester, Massachusetts.
      50 Cambridge St, Worcester, MA 01603
      View Details
    • $6,250 /Mo

      Commercial Land with Drive-Thru Potential

      Commercial land for rent with drive-thru and pylon signage.
      29-49 James St, Worcester, MA 01603
      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.
    28 Marble St
    Worcester, MA 01603-2405
    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.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.