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

    421 Massasoit Rd Worcester, MA 01604-3542

    • Day care centers
    • 1,404 SF
    • 0.54 lot acres
    OFF-MARKET
    Last Sale
    Aug 23, 2023
    $550,000
    Value Estimations
    $570,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US38-1642138
    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

    • Day care centers

    Property Details for 421 Massasoit Rd

    Year built
    1890
    Construction
    FRAME
    Lot size
    0.54 lot acres
    Property size
    1,404 SF
    Zone code
    RL-7
    Property type
    Day care centers
    APN
    WORC M:34 B:030 L:00038
    APU
    WORCM34B030L00038

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $570,000
      ML approach
      $515,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.7625
    Latitude
    42.233
    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
    $3,292
    $108,000
    $131,400
    $239,400
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $500,000
      13,742 SF

      1217 Grafton St

      DAY CARE, PRE-SCHOOL • 13,742 SF
      1217 Grafton St, Worcester, MA 01604-2647
      View Details
    • Value Estimation
      $430,000
      9,960 SF

      294 Hamilton St

      DAY CARE, PRE-SCHOOL • 9,960 SF
      294 Hamilton St, Worcester, MA 01604-2221
      View Details
    • Value Estimation
      $535,000
      2,509 SF

      349 Massasoit Rd

      DAY CARE, PRE-SCHOOL • 2,509 SF
      349 Massasoit Rd, Worcester, MA 01604-3539
      View Details
    • Value Estimation
      $480,000
      12,243 SF

      1369 Grafton St

      DAY CARE, PRE-SCHOOL • 12,243 SF
      1369 Grafton St, Worcester, MA 01604-2737
      View Details
    • Value Estimation
      $385,000
      3,552 SF

      336 Hamilton St

      DAY CARE, PRE-SCHOOL • 3,552 SF
      336 Hamilton St, Worcester, MA 01604-2224
      View Details
    • Value Estimation
      $290,000
      6,913 SF

      38 Granite St

      DAY CARE, PRE-SCHOOL • 6,913 SF
      38 Granite St, Worcester, MA 01604-5317
      View Details

    Similar Nearby for Sale

    • $14,000,000

      Renovated 32-Unit Apartment Building

      Fully renovated 32-unit apartment building in prime location.
      22 Waverly St, Worcester, MA 01604
      View Details
    • $749,000
      4 SF

      Grafton Street Commercial Land Parcel

      4.5-acre commercial land parcel on heavily travelled Grafton Street.
      1059 Grafton St, Worcester, MA 01604
      View Details
    • $915,000

      Renovated Four-Family Property in Worcester

      Recently renovated four-family property with garage parking and separate utilities.
      7 Winthrop St, Worcester, MA 01604
      View Details
    • $530,000

      Worcester Three-Family with Parking

      Three-family property in Worcester with off-street parking.
      27 Lyon St, Worcester, MA 01604
      View Details
    • $800,000

      Turn-Key Worcester Three-Family Property

      Well-maintained three-family property with updates and income potential.
      3 Bowker St, Worcester, MA 01604
      View Details
    • $4,200,000

      Medical Office Building For Sale

      11,940 SF medical office building in retail corridor.
      267 Shrewsbury St, Worcester, MA 01604
      View Details

    Similar Nearby for Lease

    • $35 SF/Yr
      113,926 SF

      Worcester Retail Space: Cove Development

      Prime 2,000 sq ft retail space in vibrant Canal District.
      89 Green St, Worcester, MA 01604
      View Details
    • $18 SF/Yr

      Prime Worcester Commercial Space Available

      14,000 sq ft corner lot ideal for various uses.
      333 Shrewsbury St, Worcester, MA 01604
      View Details
    • $3,500 /Mo
      871 SF

      Worcester Public Market Retail Space

      Retail space with full kitchen and bar in Worcester Market.
      152 Green St, Worcester, MA 01604
      View Details
    • Contact for pricing
      4,000 SF

      Retail/Office Space For Rent

      Retail and office spaces available in Worcester, Massachusetts.
      490 Shrewsbury St, Worcester, MA 01604
      View Details
    • $35 SF/Yr
      2,000 SF

      Prime Corner Retail Space Available

      2,000 SF corner retail in vibrant Canal District.
      85-103 Green St, Worcester, MA 01604
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in Worcester Center

      Retail space available in a busy, anchored shopping center.
      867-949 Grafton St, Worcester, MA 01604
      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.
    421 Massasoit Rd
    Worcester, MA 01604-3542
    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.