12 Puritan Ave, Worcester MA 01604

Worcester, MA 01604
$649,000
Est. $4,081/month
Estimate assumptions

20% down, a 30-year loan at 6.5%, and $200/month estimated insurance.

Includes the supplied property-tax and HOA inputs; missing inputs contribute $0. HOA fees with an unspecified frequency are treated as monthly. PMI and closing costs are excluded.

Adjust the payment calculator
6
Beds
3
Baths
2,266
Sq Ft
$286
Price/Sq Ft
0.10
Acres
1901
Year Built
1
Garage Space
5 hours 34 minutes
Time on Market
For Sale Open House Listed Oct 1, 2026 • MLS# 73585698 Copied! • Updated Oct 1, 2026

Track this home for price, status, and open-house alerts.

Open House Schedule

03
Oct
Saturday, October 3
12:00 PM - 1:30 PM EDT

About this home

Excellent Investment Opportunity! Well-maintained, low-maintenance 3-family property offering strong cash flow potential and long-term investment Value. Rents are substantially below market! Current tenants would like to remain, providing immediate rental income from day one. Comparable 2-bedroom units in the area rent for around $2,000 per month, creating excellent income growth potential. The exterior features durable vinyl siding, a large paved driveway with off-street parking for 7+ vehicles, and a garage ideal for owner storage. Each unit enjoys its own private porch space. All three apartments feature 2 bedrooms, spacious eat-in kitchens with pantry areas, large living rooms, and updated bathrooms. Units 1 and 2 include in-unit washer and dryers, while Unit 3 has access to laundry in the basement. Mechanical updates include a gas furnace approximately 6 years old and newer electric baseboard heating in Unit 3. Low operating expenses with tenants paying their own electricity. Unit 3 also pays its own electric heat, while the landlord provides heat and hot water for Units 1 and 2. Conveniently located in Worcester's desirable Grafton Hill neighborhood, just minutes from major employers, hospitals, shopping, downtown Worcester, and several colleges and universities including Clark University, UMass Chan Medical School, and WPI. Easy access to highways, public transportation, Union Station, and commuter routes makes this a highly attractive rental location. Whether you're expanding your portfolio or looking for a solid owner-occupant investment, this turnkey multifamily offers strong rental demand, stable tenancy, and excellent income potential. Group Showing this Saturday October 3rd 12:00pm - 1:30pm~~ DON'T MISS THIS OPPORTUITY!~~

BMN Estimate

Get the number an algorithm can't give you

A free agent CMA factors in condition, upgrades, and the street — the things comps alone can't see.

Recently Sold Nearby

Property History

Property Timeline

🏠
Listed for Sale
Oct 1, 2026
$649,000
Original listing
Agent: Patti Fitzgerald Office: Coldwell Banker Realty

Tax History

Year Taxes Assessment
2026 $7,186 $541,100

Financial Details

Annual Property Tax
$7,186
Tax Year 2026
Assessed Value
$541,100

Facts & Features

1 Car Garage

Home Facts

Type Residential Income
Style 3 Family - 3 Units Up/Down
Year Built 1901
Living Area 2,266 sq ft
Lot Size 0.10 acres
Stories 3
Bedrooms 6
Full Baths 3
Total Rooms 12

Investment Metrics

Units 3
Unit 1 Rent $1,700/mo · Y
Unit 2 Rent $1,800/mo · Y
Unit 3 Rent $1,500/mo · Y
Total Monthly Rent $5,000/mo
Gross Income $60,000
Net Operating Income $60,000
Operating Expenses $15,360
Water/Sewer Expense $4,000
Electric Expense $900
Insurance Expense $1,600
Cap Rate 9.24%
Heating Steam, Natural Gas, Unit Control, Electric
Cooling None
Flooring Vinyl, Carpet
Appliances Range, Energy Star Qualified Refrigerator, Energy Star Qualified Dryer, Energy Star Qualified Dishwasher, Energy Star Qualified Washer
Fireplace None
Basement Full, Walk-out Access, Interior Entry, Sump Pump, Concrete
Laundry Electric Dryer Hookup, Washer Hookup
Features Ceiling Fan(s), Pantry, Bathroom With Tub & Shower, Remodeled, Internet Available - Unknown, Storage, Living Room, Kitchen, Laundry Room
Construction None
Architecture None
Roof Shingle
Features Balcony/deck, Balcony
Pool None
Spa None
Fencing None
Patio/Porch Porch, Deck - Wood, Deck - Vinyl, Covered
Garage Spaces 1
Has Garage Yes
Features Paved Drive, Off Street, Tandem, Common, Driveway, Paved
Total Spaces 8
Electric Circuit Breakers, Individually Metered
Water Public
Sewer Public Sewer
Gas None
Other For Electric Range, For Electric Dryer, Washer Hookup, Varies Per Unit

Financial

Annual Tax $7,186
Assessed Value $541,100
Fee Includes None
Amenities None
Optional Fee Includes None
Lead Paint Unknown
Seller Disclosures Laundry In Units 1 & 2 - 3rd Floor Unit Uses Laundry In Basement. 3rd Floor Has Newer Electric Baseboard Heat. All 3 Units Have Transferrable Leases With Last Month And Security Deposits. All Washer And Dryers Transfer With Home, And Are Not Owned By Tenants
Exclusions Tenants Personal Belongings. Garage Is Landlords Belongings, And Will Be Removed By Closing.
Possession None
Accepted Financing None
Structure Type []
House Color White
Sq Ft Source Public Record
Documents None
County Worcester

Property Overview

Property Type
3 Family - 3 Units Up/Down
Listing Type
For Sale
Year Built
1901
Bedrooms
6
Full Bathrooms
3
Living Area
2,266 sq ft
Total Rooms
12
Stories
3
Levels
3

Floor Layout

Interior Features

Flooring: Vinyl, Carpet
Appliances: Range, ENERGY STAR Qualified Refrigerator, ENERGY STAR Qualified Dryer, ENERGY STAR Qualified Dishwasher, ENERGY STAR Qualified Washer
Interior Features: Ceiling Fan(s), Pantry, Bathroom With Tub & Shower, Remodeled, Internet Available - Unknown, Storage, Living Room, Kitchen, Laundry Room
Windows:
Basement: Full, Walk-Out Access, Interior Entry, Sump Pump, Concrete
Laundry: Electric Dryer Hookup, Washer Hookup
Security:

Construction & Materials

Year Built: 1901
Structure Type:
Exterior Materials:
Roof: Shingle
Foundation: Stone
Stories: 3

Heating, Cooling & Utilities

Heating: Steam, Natural Gas, Unit Control, Electric
Heating Zones: 3
Cooling: None
Hot Water: Natural Gas
Water Source: Public
Sewer: Public Sewer
Energy Features:

Exterior & Lot

Exterior Features: Balcony/Deck, Balcony
Patio & Porch: Porch, Deck - Wood, Deck - Vinyl, Covered
Fencing:
Other Structures:
Lot Features: Cleared, Level
Road Frontage: 43.00 ft
Road Surface:

Parking & Garage

Garage Spaces: 1
Total Parking Spaces: 8
Parking Features: Paved Drive, Off Street, Tandem, Common, Driveway, Paved

Nearby Schools

School information not available for this location.

Monthly Payment Calculator

Monthly Payment
$0
Principal, interest, taxes & insurance
Loan Amount
$0
After down payment
Total Interest
$0
Over life of loan
Total Cost
$0
Including down payment
%
Down: $0
%

Monthly Payment Breakdown

Principal & Interest $0
Property Tax $599
Homeowners Insurance $200
PMI (if <20% down) $0

Loan Summary

Total of 360 payments $0
Total principal paid $0
Total interest paid $0

Rate Impact

-0.5% Rate
$0/mo
Save $0/mo
Current Rate
$0/mo
+0.5% Rate
$0/mo
Cost $0/mo

Payment Over Time

Interest
Principal
Year 1
95% Interest
Year 15
50/50
Year 30
95% Principal
* Estimates only. Actual payments may vary. Consult with a lender for accurate figures.

Location

Loading map...

Neighborhood

12 Puritan Ave, Worcester MA 01604

Worcester, MA 01604

Listing Information

Listing Agent Patti Fitzgerald
Listing Office Coldwell Banker Realty
Office Phone 781-205-6240
Agent MLS ID B8000049
Office MLS ID AN6247
Listing Data Updated Oct 1, 2026 7:48 PM EDT
Listing information is deemed reliable but not guaranteed. Data provided by MLS Property Information Network, Inc. All information should be independently verified.

Contact Us

BMN Boston Real Estate
BMN Boston Real Estate
BMN Boston Powered by SERHANT
Ask about this property — free, no obligation.

Similar Homes for Sale

Comparable Properties

Customize Comparable Search

Finding comparable properties...

Market Analytics for Worcester, MA

Real-time market trends and pricing data for this area

Loading market insights for Worcester.