Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$11,705,000
Hotels
35 Major Taylor Blvd Worcester, MA 01608-1308
Entity Owned
21-yr Hold
~
Est. High Equity
Property ID
US38-0569565
Property profile
Verified
Property type
Hotels
Use group
HOTEL
Year built
2006
Construction
MASONRY/CONCRETE MASONRY UNITS (CMUS)
Total area
127,727 SF
Lot
1.01 ac (43,995 SF)
Zoning code
BG-6
APN
WORC M:02 B:008 L:00035
UPID
US38-0569565
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Current use
Occupant on record · Public records
-
Hilton Garden Inn Worcester Hotel & Motel
-
Worcester, MA - The Dinner Detective Murder Mystery Dinner Show Restaurant Theater & Performing Art Venue
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$12.32M
Comparable Approach
Comparable
$11.08M
Blend (final)
Blend
$11.71M
Owner & transaction history
Fargo Mgmt LLC · 21 yrs held
Fargo Mgmt LLC
since 2004
2 recorded transactions
Zoning & alternative use
BG-6 · Worcester, MA
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Restaurant
$16.2M
+139.3%
Medical building
$15.7M
+132.5%
Auto repair, garage
$14.6M
+115.1%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Worcester submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Worcester submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$13,345,000
6.5%
$12,320,000
7%
$11,440,000
Alternative Use
Use
Estimation
RESTAURANT
$16,195,000
Change: +139% · Conversion: Difficult
MEDICAL BUILDING
$15,730,000
Change: +133% · Conversion: Difficult
AUTO REPAIR, GARAGE
$14,555,000
Change: +115% · Conversion: Difficult
RETAIL STORES
$12,720,000
Change: +88% · Conversion: Difficult
OFFICE BUILDING
$9,315,000
Change: +38% · Conversion: Difficult
APARTMENT HOUSE (5+ UNITS)
$8,435,000
Change: +25% · Conversion: Difficult
Blend value · Realmo final
$11.71M
Range $10.53M – $12.88M · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$92 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2024Property tax & assessments
Tax year 2024
Tax billed
$551,226
Tax year 2024
Assessed value
$18,349,750
Assessed 2024
Previous assessed
$16,110,550
+13.9% YoY
Effective rate
3.00%
On assessed value
Assessed land
$681,200
Assessed improvement
$17,668,550
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Hotels
Use group
HOTEL
Status
Off-Market
Year built
2006
Construction
MASONRY/CONCRETE MASONRY UNITS (CMUS)
Heating
SPACE
Buildings
1
Stories
8
Units
199
Total area
127,727 SF
Lot
1.01 ac (43,995 SF)
Zoning code
BG-6
APN
WORC M:02 B:008 L:00035
UPID
US38-0569565
Jurisdiction
WORCESTER
Zoning & alternative use
BG-6 · Worcester, MA
Zoning BG-6 · permitted uses
BG-6 · Worcester, MA
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Worcester. Always verify with local authorities before improvements.
Alternative use value scenarios
Repositioning upside vs current use
RESTAURANT
Est. value
$16.2M
MEDICAL BUILDING
Est. value
$15.7M
AUTO REPAIR, GARAGE
Est. value
$14.6M
RETAIL STORES
Est. value
$12.7M
OFFICE BUILDING
Est. value
$9.3M
APARTMENT HOUSE (5+ UNITS)
Est. value
$8.4M
RESTAURANT
MEDICAL BUILDING
AUTO REPAIR, GARAGE
RETAIL STORES
OFFICE BUILDING
APARTMENT HOUSE (5+ UNITS)
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
2006
Construction
MASONRY/CONCRETE MASONRY UNITS (CMUS)
Heating
SPACE
Stories
8
Buildings
1
Units
199
Lot
1.01 ac
Current owner
From public records · entity-resolved
Fargo Mgmt LLC
Entity
Mailing address
1 MONARCH PL, SPRINGFIELD, MA 01144-1099
Ownership since
2004
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
2 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jul 28, 2022
—
Fargo Management LLC
—
Deed
related
$11,000,000 · Liberty Bank
Dec 30, 2004
$980,000
Fargo Mgmt LLC
Worcester City Of
Grant Deed
$18,760,000 · Banknorth NA
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 35 Major Taylor Blvd?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
