BMN Boston

Get our mobile app!

Download on the App Store

122 Dorchester St, Worcester MA 01604

Worcester, MA 01604
$850,000
Est. $5,328/month
12
Beds
3
Baths
4,101
Sq Ft
$207
Price/Sq Ft
0.13
Acres
1915
Year Built
2
Garage Spaces
3 hours 7 minutes
Time on Market
Active Open House Listed Jul 16, 2026 • MLS# 73551299 Copied! • Updated Jul 16, 2026

Open House Schedule

18
Jul
Saturday, July 18
1:00 PM - 3:00 PM EDT

About this home

Discover a unique opportunity at 122 Dorchester St in the heart of Worcester. This expansive 4101 square foot multi-family property, built in 1915, was completely renovated - Roof, Siding,Windows,Heating Systems, Plumbing, Electrical, Cosmetics & Deleaded. Long term tenants, solid rental w virtually no vacancy history. Three large units each configured as 4 bedrooms- 12 bedrooms total. The oversized original sitting rooms were converted into additional bedrooms, creating a highly functional 4 bdrm layout. Each of the three units has its own washer/dryer hookups; designed for convenience and functionality. The property also includes a two-car garage, offering secure parking and additional income potential. Residents will appreciate access to a community playground, adding an extra dimension to neighborhood living. This property represents an unparalleled turn-key investor opportunity to maximize profit ,achieve your business goals & grow your portfolio in this vibrant Worcester market!

View in the App

Save this property, schedule tours instantly, and get alerts when the price drops

Scan to download BMN Boston app Scan with phone
Get the full experience in the BMN Boston app

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
Jul 17, 2026
$850,000
Original listing
Agent: Kelly A. Nelson Office: Blue Sky Realty

Tax History

Year Taxes Assessment
2026 $9,954 $745,000

Financial Details

Annual Property Tax
$9,954
Tax Year 2026
Assessed Value
$745,000

Facts & Features

2 Car Garage

Home Facts

Type Residential Income
Style 3 Family
Year Built 1915
Living Area 4,101 sq ft
Lot Size 0.13 acres
Bedrooms 12
Full Baths 3
Total Rooms 18

Investment Metrics

Units 3
Unit 1 Rent $2,400/mo · N
Unit 2 Rent $1,900/mo · N
Unit 3 Rent $2,400/mo · N
Total Monthly Rent $6,700/mo
Gross Income $80,400
Net Operating Income $80,400
Cap Rate 9.46%
Heating Hot Water, Natural Gas, Forced Air
Cooling None
Flooring Laminate, Hardwood
Appliances Range, Microwave, Refrigerator, Washer, Dryer
Fireplace None
Basement Concrete
Laundry Electric Dryer Hookup, Washer Hookup
Features Ceiling Fan(s), Remodeled, Pantry
Construction None
Architecture None
Roof None
Features None
Pool None
Spa None
Fencing None
Patio/Porch None
Garage Spaces 2
Has Garage Yes
Features Paved Drive, Off Street, Paved
Total Spaces 8
Electric None
Water Public
Sewer Public Sewer
Gas None
Other For Gas Range, For Electric Range, For Electric Dryer, Washer Hookup

Financial

Annual Tax $9,954
Assessed Value $745,000
Fee Includes None
Amenities None
Optional Fee Includes None
Seller Disclosures Complete Gut Renovation Completed In 2013- Cosmetic & Electrical Service Upgrades Completed During Current Ownership
Exclusions Tenants Personal Property
Possession None
Accepted Financing None
Structure Type []
House Color Yellow
Sq Ft Source Public Record
Documents None
County Worcester

Property Overview

Property Type
3 Family
Listing Type
For Sale
Year Built
1915
Bedrooms
12
Full Bathrooms
3
Living Area
4,101 sq ft
Total Rooms
18
Stories
3
Levels
3

Room Details

Other Floor

Bathroom1
Bedroom5
Bedroom4
Bedroom3
Dining Room
Kitchen
Bathroom2
Bedroom2
Living Room
Bathroom3
Master Bedroom
Office
Family Room
Master Bathroom

Interior Features

Flooring: Laminate, Hardwood
Appliances: Range, Microwave, Refrigerator, Washer, Dryer
Interior Features: Ceiling Fan(s), Remodeled, Pantry
Windows:
Basement: Concrete
Laundry: Electric Dryer Hookup, Washer Hookup
Security:

Construction & Materials

Year Built: 1915
Structure Type:
Exterior Materials:
Roof:
Foundation: Stone
Stories: 3

Heating, Cooling & Utilities

Heating: Hot Water, Natural Gas, Forced Air
Heating Zones: 3
Cooling:
Hot Water: Electric
Water Source: Public
Sewer: Public Sewer
Energy Features:

Exterior & Lot

Exterior Features:
Patio & Porch:
Fencing:
Other Structures:
Lot Features: Corner Lot
Road Surface:

Parking & Garage

Garage Spaces: 2
Total Parking Spaces: 8
Parking Features: Paved Drive, Off Street, Paved
School District
Worcester School District local
C-
🎓 Where Graduates Go Class of 2021
51% attend college
35% 4-Year 16% 2-Year 4% Out of State 4% Working
School Safety 2024-25
4.1% Above Average
3.3% Suspensions 1.7% In-School 0.8% Emergency
1.4% below state avg
E

Elementary Schools

10 schools
F
Union Hill School
0.2 mi | #815 of 824 | Score: 25.3
Dropped 19 spots from last year
-33 below state avg
377 students Diverse
Grades K-06
F
Grafton Street School
0.3 mi | #795 of 824 | Score: 29.1
Improved 4 spots from last year
-29.1 below state avg
386 students Diverse
Diverse Student Body
Grades K-06
D
Worcester Cultural Academy Charter Public School
0.4 mi | #786 of 824 | Score: 29.4
Improved 49 spots from last year
-28.8 below state avg
194 students Diverse
Rising School Diverse Student Body
Grades K-06
C-
Learning First Charter Public School
0.6 mi | #289 of 352 | Score: 32.5
Improved 43 spots from last year
-25.7 below state avg
666 students Diverse
Rising School
Grades K-08
D
Vernon Hill School
0.8 mi | #787 of 824 | Score: 29.4
Dropped 44 spots from last year
-28.8 below state avg
525 students Diverse
Diverse Student Body
Grades PK-06
F
City View School
1.0 mi | #812 of 824 | Score: 25.8
Dropped 79 spots from last year
-32.4 below state avg
464 students Diverse
Diverse Student Body
Grades PK-06
C-
Jacob Hiatt Magnet School
1.3 mi | #691 of 824 | Score: 36.2
Dropped 136 spots from last year
-22 below state avg
367 students Diverse
Diverse Student Body
Grades PK-06
Venerini Academy
1.3 mi
Grades PK-08
F
Chandler Elementary Community School
1.4 mi | #805 of 824 | Score: 26.6
Dropped 59 spots from last year
-31.6 below state avg
402 students Diverse
Grades K-06
F
Quinsigamond School
1.4 mi | #797 of 824 | Score: 28.9
Dropped 59 spots from last year
-29.3 below state avg
738 students Diverse
Diverse Student Body
Grades PK-06
M

Middle Schools

6 schools
The Nativity School of Worcester
1.6 mi
Grades 05-08
Worcester SDA School
3.9 mi
Grades 01-08
C-
Worcester East Middle School
0.2 mi | #298 of 352 | Score: 31.5
Improved 55 spots from last year
-26.7 below state avg
731 students Diverse
Rising School Diverse Student Body
Grades 06-08
C+
Forest Grove Middle School
2.8 mi | #229 of 352 | Score: 38.3
Improved 91 spots from last year
-19.9 below state avg
839 students Diverse
Rising School Diverse Student Body
Grades 07-08
C+
Burncoat Middle School
3.2 mi | #233 of 352 | Score: 37.9
Improved 48 spots from last year
-20.3 below state avg
720 students Diverse
Rising School Diverse Student Body
Grades 07-08
B
Sullivan Middle School
3.8 mi | #157 of 352 | Score: 43.9
Improved 28 spots from last year
-14.3 below state avg
940 students Diverse
Rising School Diverse Student Body
Grades 06-08
H

High Schools

10 schools
Worcester Academy
0.3 mi
Grades 06-12
Saint Paul Diocesan Junior/Senior High School
0.7 mi
Grades 07-12
Worcester Alternative High School
1.3 mi
36 students Diverse
Grades 07-12
B+
Claremont Academy
1.6 mi | #9 of 25 | Score: 38.3
Improved 317 spots from last year
-20 below state avg
474 students Moderate
10 sports • 216 athletes
Early College Program Rising School College Ready Curriculum
Grades 07-12
C-
University Park Campus School
2.0 mi | #290 of 346 | Score: 41.4
Dropped 13 spots from last year
-16.8 below state avg
233 students Diverse
Early College Program High Graduation Rate College Ready Curriculum Strong Attendance
Grades 07-12
Notre Dame Academy
3.0 mi
Grades 07-12
C-
North High School
1.2 mi | #300 of 346 | Score: 37.9
Improved 27 spots from last year
-20.3 below state avg
1,376 students Diverse
14 sports • 498 athletes
Early College Program Rising School Career Tech Programs College Ready Curriculum
Grades 09-12
A+
Massachusetts Academy of Math and Science at WPI
1.8 mi | #2 of 346 | Score: 91.7
Same rank as last year
99 students Diverse
Strong AP Program College Ready Curriculum Strong Attendance
Grades 11-12
C+
Worcester Technical High School
1.8 mi | #219 of 346 | Score: 49.8
Improved 47 spots from last year
-8.4 below state avg
1,442 students Diverse
19 sports • 1,016 athletes
Early College Program High Graduation Rate Rising School Career Tech Programs
Grades 09-12
B-
Doherty Memorial High School
2.1 mi | #195 of 346 | Score: 51.8
Improved 26 spots from last year
-6.4 below state avg
1,573 students Very Diverse
19 sports • 1,302 athletes
Early College Program Rising School Career Tech Programs College Ready Curriculum
Grades 09-12
Learn about these ratings

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 $830
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

122 Dorchester St, Worcester MA 01604

Worcester, MA 01604

Listing Information

Listing Agent Kelly A. Nelson
Listing Office Blue Sky Realty
Office Phone 508-757-2583
Agent MLS ID NB114713
Office MLS ID AC1094
Listing Data Updated Jul 16, 2026 10:14 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
Douglas Elliman
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

122 Dorchester St, Worcester MA 01604 - Photo 1 122 Dorchester St, Worcester MA 01604 - Photo 2 122 Dorchester St, Worcester MA 01604 - Photo 3 122 Dorchester St, Worcester MA 01604 - Photo 4 122 Dorchester St, Worcester MA 01604 - Photo 5 122 Dorchester St, Worcester MA 01604 - Photo 6 122 Dorchester St, Worcester MA 01604 - Photo 7 122 Dorchester St, Worcester MA 01604 - Photo 8 122 Dorchester St, Worcester MA 01604 - Photo 9 122 Dorchester St, Worcester MA 01604 - Photo 10 122 Dorchester St, Worcester MA 01604 - Photo 11 122 Dorchester St, Worcester MA 01604 - Photo 12 122 Dorchester St, Worcester MA 01604 - Photo 13 122 Dorchester St, Worcester MA 01604 - Photo 14 122 Dorchester St, Worcester MA 01604 - Photo 15 122 Dorchester St, Worcester MA 01604 - Photo 16 122 Dorchester St, Worcester MA 01604 - Photo 17 122 Dorchester St, Worcester MA 01604 - Photo 18 122 Dorchester St, Worcester MA 01604 - Photo 19 122 Dorchester St, Worcester MA 01604 - Photo 20 122 Dorchester St, Worcester MA 01604 - Photo 21 122 Dorchester St, Worcester MA 01604 - Photo 22 122 Dorchester St, Worcester MA 01604 - Photo 23 122 Dorchester St, Worcester MA 01604 - Photo 24 122 Dorchester St, Worcester MA 01604 - Photo 25 122 Dorchester St, Worcester MA 01604 - Photo 26 122 Dorchester St, Worcester MA 01604 - Photo 27 122 Dorchester St, Worcester MA 01604 - Photo 28 122 Dorchester St, Worcester MA 01604 - Photo 29 122 Dorchester St, Worcester MA 01604 - Photo 30 122 Dorchester St, Worcester MA 01604 - Photo 31 122 Dorchester St, Worcester MA 01604 - Photo 32 122 Dorchester St, Worcester MA 01604 - Photo 33 122 Dorchester St, Worcester MA 01604 - Photo 34 122 Dorchester St, Worcester MA 01604 - Photo 35 122 Dorchester St, Worcester MA 01604 - Photo 36 122 Dorchester St, Worcester MA 01604 - Photo 37 122 Dorchester St, Worcester MA 01604 - Photo 38 122 Dorchester St, Worcester MA 01604 - Photo 39 122 Dorchester St, Worcester MA 01604 - Photo 40 122 Dorchester St, Worcester MA 01604 - Photo 41
BMN Boston Real Estate

BMN Boston Real Estate

Douglas Elliman

Your message will be sent to BMN Boston Real Estate.

Schedule a Tour