29 Cambridge St, Worcester MA 01603

Worcester, MA 01603
$519,900
Est. $3,459/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
9
Beds
3
Baths
2,746
Sq Ft
$189
Price/Sq Ft
0.12
Acres
1900
Year Built
New today
Time on Market
For Sale Open House Listed Nov 7, 2026 • MLS# 73599946 Copied! • Updated Nov 7, 2026

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

Open House Schedule

08
Nov
Sunday, November 8
3:00 PM - 4:30 PM EST

About this home

ATTENTION INVESTORS, FLIPPERS, CONTRACTORS & DEVELOPERS! Excellent value-add opportunity in Worcester! Fully occupied three-family offering 9 bedrooms, 3 full bathrooms, and approximately 2,746 sq. ft. of living space. Each unit features 3 bedrooms and hardwood flooring. All three units have deleading certificates! Major improvements include a roof and replacement windows approximately 7 years old, newer oil tanks, and a recently installed furnace. Apartments need updating, offering excellent potential to renovate, increase value, and build equity. Conveniently located near shopping, public transportation, and major routes. Property being sold AS-IS with existing tenancies. Showings available for the 1st and 3rd-floor units and basement only. Buyers and buyer's agents to perform their own due diligence. Will not qualify FHA. NO SHOWINGS UNTILL THE OPEN HOUSE SUNDAY 3PM - 4:30PM.

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

Price & Status History

Property Timeline

🏠
Listed for Sale
Nov 7, 2026
$519,900
Original listing
Agent: Ana Roque Office: Property Investors & Advisors, LLC

Tax History

Year Taxes Assessment
2026 $7,556 $569,000

Financial Details

Annual Property Tax
$7,556
Tax Year 2026
Assessed Value
$569,000

Facts & Features

Home Facts

Type Residential Income
Style 3 Family
Year Built 1900
Living Area 2,746 sq ft
Lot Size 0.12 acres
Stories 3
Bedrooms 9
Full Baths 3
Total Rooms 18

Investment Metrics

Units 3
Unit 1 Rent $1,600/mo · N
Unit 2 Rent $1,650/mo · N
Unit 3 Rent $1,500/mo · N
Total Monthly Rent $4,750/mo
Gross Income $57,000
Net Operating Income $48,830
Operating Expenses $8,170
Water/Sewer Expense $1,792
Insurance Expense $1,278
Cap Rate 9.39%
Heating Oil
Cooling None
Flooring Hardwood
Appliances Range, Refrigerator
Fireplace None
Basement Full, Interior Entry, Unfinished
Laundry None
Features Living Room, Dining Room, Kitchen
Construction Frame
Architecture None
Roof Shingle
Features None
Pool None
Spa None
Fencing Fenced/enclosed, Fenced
Patio/Porch Enclosed
Features None
Electric Circuit Breakers
Water Public
Sewer Public Sewer
Gas None
Other None

Financial

Annual Tax $7,556
Assessed Value $569,000
Fee Includes None
Amenities None
Optional Fee Includes None
Down Payment Resource Eligible
Lead Paint Certified Treated
Seller Disclosures Buyers And Buyer’s Agents Are Responsible For Conducting Their Own Due Diligence.
Possession None
Accepted Financing None
Structure Type []
Sq Ft Source Public Record
Documents None
County Worcester

Property Overview

Property Type
3 Family
Listing Type
For Sale
Year Built
1900
Bedrooms
9
Full Bathrooms
3
Living Area
2,746 sq ft
Total Rooms
18
Stories
3
Levels
3

Floor Layout

Interior Features

Flooring: Hardwood
Appliances: Range, Refrigerator
Interior Features: Living Room, Dining Room, Kitchen
Windows:
Basement: Full, Interior Entry, Unfinished
Laundry:
Security:

Construction & Materials

Year Built: 1900
Structure Type:
Exterior Materials: Frame
Roof: Shingle
Foundation: Concrete Perimeter, Brick/Mortar
Stories: 3

Utilities & Systems

Heating: Oil
Cooling:
Hot Water: Electric, Tank
Water Source: Public
Sewer: Public Sewer
Energy Features:

Exterior & Lot

Exterior Features:
Patio & Porch: Enclosed
Fencing: Fenced/Enclosed, Fenced
Other Structures:
Lot Features:
Road Surface: Paved

Parking & Garage

Parking Features:

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 $630
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

29 Cambridge St, Worcester MA 01603

Worcester, MA 01603

Listing Information

Listing Agent Ana Roque
Listing Office Property Investors & Advisors, LLC
Office Phone 774-413-0272
Agent MLS ID CN229637
Office MLS ID AN6259
Listing Data Updated Nov 7, 2026 3:30 AM EST
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.