BMN Boston

Get our mobile app!

Download on the App Store

3-6 Witherbee Terrace, Marlborough MA 01752

Marlborough, MA 01752
$3,150,000
$3,100,000
Est. $17,278/month
19
Beds
14.5
Baths
8,190
Sq Ft
$379
Price/Sq Ft
0.31
Acres
1925
Year Built
25
Days on Market
Active Price Drop -$50,000 Listed Jun 14, 2026 • MLS# 73535812 Copied! • Updated Jul 9, 2026

About this home

TURNKEY CASH COW with $31,990 pro forma monthly rent roll and 9%+ cap rate! 3-6 Witherbee Terrace is a 4 building portfolio comprising of 13 adjacent units on a dead end street. All occupying tenants are rent subsidized by various housing authority programs. Extensive improvements and renovations have been made to the property, and the majority of units and common areas have seen major improvements. Witherbee Terrace has 4 buildings on it, and this is your opportunity to own an entire street! 3 Witherbee is four large studios, 4 Witherbee is two 2-bedrooms and one large studio, 5 Witherbee is a 4-bedroom single family and 6 Witherbee is four studios and a 2-bedroom. A common dumpster serves all tenants. Twelve of thirteen units are occupied and professional property management is in place. The only vacant unit is in the process of being improved, which will be a further added bonus the new owner will enjoy!

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

Market Insights

1
Price Changes
1.6%
Price Range

Property Timeline

Price Reduced
Jul 10, 2026
$3,100,000 $50,000 (-1.59%)
From $3,150,000 to $3,100,000 (-1.6%)
🏠
Listed for Sale
Jun 15, 2026
$3,150,000
Original listing
Office: Stuart St James, Inc.

Tax History

Year Taxes Assessment
2026 $16,838 $1,707,700

Financial Details

Annual Property Tax
$16,838
Tax Year 2026
Assessed Value
$1,707,700

Facts & Features

Home Facts

Type Residential Income
Style 5+ Family - 5+ Units Up/Down
Year Built 1925
Living Area 8,190 sq ft
Lot Size 0.31 acres
Bedrooms 19
Full Baths 14
Half Baths 1
Total Rooms 34

Investment Metrics

Units 13
Unit 1 Rent $3,100/mo · Y
Unit 2 Rent $3,300/mo · Y
Unit 3 Rent $2,900/mo · Y
Unit 4 Rent $2,800/mo · N
Total Monthly Rent $12,100/mo
Gross Income $383,880
Net Operating Income $174,000
Cap Rate 5.61%
Heating Natural Gas
Cooling Other
Flooring None
Appliances Other
Fireplace None
Basement Concrete, Unfinished
Laundry None
Features Other, Living Room, Kitchen
Construction None
Architecture None
Roof None
Features None
Pool None
Spa None
Fencing None
Patio/Porch None
Features Paved Drive, Shared Driveway, Paved
Electric Other (see Remarks)
Water Public
Sewer Public Sewer
Gas None
Other None

Financial

Annual Tax $16,838
Assessed Value $1,707,700
Fee Includes None
Amenities None
Optional Fee Includes None
Seller Disclosures 2 Way Audio-video Recording Device On Premise. Lead Certificates In Hand For Some Units. Listing Agent Is Also The Property Manager And Authorized Signatory Of Owner On Some Tenant Leases. Due Diligence Required.
Possession None
Accepted Financing None
Structure Type []
Sq Ft Source Public Record
Sq Ft Disclosures Due diligence required
Documents None
County Middlesex
Total market time (incl. prior listings) 25 days

Property Overview

Property Type
5+ Family - 5+ Units Up/Down
Listing Type
For Sale
Year Built
1925
Bedrooms
19
Full Bathrooms
14
Half Bathrooms
1
Living Area
8,190 sq ft
Total Rooms
34
Stories
8
Levels
8

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:
Appliances: Other
Interior Features: Other, Living Room, Kitchen
Windows:
Basement: Concrete, Unfinished
Laundry:
Security:

Construction & Materials

Year Built: 1925
Structure Type:
Exterior Materials:
Roof:
Foundation: Other
Stories: 8

Heating, Cooling & Utilities

Heating: Natural Gas
Cooling: Other
Hot Water: Natural Gas
Water Source: Public
Sewer: Public Sewer
Energy Features:

Exterior & Lot

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

Parking & Garage

Parking Features: Paved Drive, Shared Driveway, Paved
School District
Marlborough School District local
B-
School Safety 2024-25
4.5% Above Average
4.4% Suspensions 1.9% In-School 0.1% Expulsions
1.0% below state avg
E

Elementary Schools

8 schools
Immaculate Conception School
0.3 mi
Grades PK-08
JRI Meadowridge Glenhaven Academy School
1.0 mi
Grades 05-12
Crossroads School
2.6 mi
Grades PK-12
Early Childhood Center
0.5 mi
195 students Diverse
Grades PK
B
Goodnow Brothers Elementary School
1.2 mi | #391 of 824 | Score: 48.0
Improved 143 spots from last year
-10.2 below state avg
781 students Diverse
Rising School
Grades K-05
C-
Richer School
1.3 mi | #694 of 824 | Score: 36.1
Dropped 48 spots from last year
-22.1 below state avg
596 students Diverse
Grades K-05
B-
Charles Jaworek School
1.7 mi | #490 of 824 | Score: 44.9
Improved 77 spots from last year
-13.3 below state avg
631 students Diverse
Rising School
Grades K-05
C
Francis J Kane School
1.8 mi | #605 of 824 | Score: 40.7
Dropped 193 spots from last year
-17.5 below state avg
575 students Diverse
Diverse Student Body
Grades K-05
M

Middle Schools

1 school
C
1 LT Charles W. Whitcomb School
0.8 mi | #269 of 352 | Score: 34.5
Improved 21 spots from last year
-23.7 below state avg
965 students Moderate
Rising School
Grades 06-08
H

High Schools

4 schools
A
Advanced Math and Science Academy Charter School
1.5 mi | #70 of 346 | Score: 64.0
Improved 12 spots from last year
+5.8 above state avg
970 students Diverse
Strong AP Program High Graduation Rate College Ready Curriculum Strong Attendance
Grades 06-12
New England Innovation Academy
1.7 mi
Grades 06-12
B-
Marlborough High School
1.2 mi | #192 of 346 | Score: 52.1
Improved 48 spots from last year
-6.2 below state avg
985 students Diverse
18 sports • 1,084 athletes
Early College Program Rising School College Ready Curriculum Strong Athletics
Grades 09-12
B-
Assabet Valley Vocational Technical High School
1.6 mi | #196 of 346 | Score: 51.8
Dropped 17 spots from last year
-6.4 below state avg
1,144 students Diverse
17 sports • 1,278 athletes
High Graduation Rate Career Tech Programs College Ready Curriculum Strong Athletics
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 $1,403
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

3-6 Witherbee Terrace, Marlborough MA 01752

Marlborough, MA 01752

Listing Information

Listing Agent Steve Klassner
Listing Office Stuart St James, Inc.
Office Phone 617-819-5850
Agent MLS ID CN255181
Office MLS ID AC1022
Listing Data Updated Jul 9, 2026 8:48 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
Douglas Elliman
Ask about this property — free, no obligation.

Similar Homes for Sale

Comparable Properties

Customize Comparable Search

Finding comparable properties...

Market Analytics for Marlborough, MA

Real-time market trends and pricing data for this area

3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 1 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 2 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 3 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 4 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 5 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 6 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 7 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 8 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 9 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 10 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 11 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 12 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 13 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 14 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 15 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 16 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 17 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 18 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 19 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 20 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 21 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 22 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 23 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 24 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 25 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 26 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 27 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 28 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 29 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 30 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 31 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 32 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 33 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 34 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 35 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 36 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 37 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 38 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 39 3-6 Witherbee Terrace, Marlborough MA 01752 - Photo 40
BMN Boston Real Estate

BMN Boston Real Estate

Douglas Elliman

Your message will be sent to BMN Boston Real Estate.

Schedule a Tour