BMN Boston

Get our mobile app!

Download on the App Store

86-92 Hamilton St, Worcester MA 01604

Worcester, MA 01604
$2,300,000
Est. $13,770/month
23
Beds
12
Baths
9,234
Sq Ft
$249
Price/Sq Ft
0.29
Acres
1920
Year Built
12
Parking
11
Days on Market
Pending Listed Jun 4, 2026 • MLS# 73529940 Copied! • Updated Jun 17, 2026

About this home

86-92 Hamilton Street in Worcester, MA consists of two well-located, side-by-side six-unit buildings totaling 12 units: two 3-Bedroom/1-Bathroom units, seven 2-Bedroom/1-Bathroom units, and three 1-Bedroom/1-Bathroom units with 9,234 SF of gross living area on a 0.29-acre parcel. 90-92 Hamilton was fully renovated following a fire and is sprinklered, featuring new kitchens with quartz countertops and stainless-steel appliances, new bathrooms, new flooring, and updated mechanicals. 86-88 Hamilton offers clean layouts with newer flooring, though units are not as extensively renovated. All units are separately metered, with tenants responsible for heat, hot water, and electricity. The property also includes ample off-street parking and a renovated on-site laundry facility. There is upside through rent growth in the renovated units and programmatic upgrades to the remaining units in a desirable Worcester location near major employers, transit, and amenities. Listed at an 8.25% cap rate.

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

Property Timeline

Pending Sale
Jun 16, 2026
Offer accepted, sale pending
🏠
Listed for Sale
Jun 4, 2026
$2,300,000
Original listing
Agent: Ethan Lazar Office: Horvath & Tremblay

Tax History

Year Taxes Assessment
2026 $23,276 $1,752,700

Financial Details

Annual Property Tax
$23,276
Tax Year 2026
Assessed Value
$1,752,700

Facts & Features

Home Facts

Type Residential Income
Style 5+ Family - 5+ Units Side by Side
Year Built 1920
Living Area 9,234 sq ft
Lot Size 0.29 acres
Bedrooms 23
Full Baths 12
Total Rooms 48

Investment Metrics

Units 12
Unit 1 Rent $2,100/mo · Y
Unit 2 Rent $1,650/mo · N
Unit 3 Rent $1,995/mo
Unit 4 Rent $1,850/mo
Total Monthly Rent $7,595/mo
Gross Income $253,992
Net Operating Income $189,685
Operating Expenses $51,757
Water/Sewer Expense $6,719
Electric Expense $2,037
Insurance Expense $7,226
Cap Rate 8.25%
Heating None
Cooling None
Flooring None
Appliances None
Fireplace None
Basement None
Laundry None
Features None
Construction None
Architecture None
Roof None
Features None
Pool None
Spa None
Fencing None
Patio/Porch None
Features Off Street
Total Spaces 12
Electric None
Water Public
Sewer Public Sewer
Gas None
Other None

Financial

Annual Tax $23,276
Assessed Value $1,752,700
Fee Includes None
Amenities None
Optional Fee Includes None
Seller Disclosures None
Possession None
Accepted Financing None
Structure Type []
Sq Ft Source Public Record
Documents None
County Worcester
Total market time (incl. prior listings) 13 days

Property Overview

Property Type
5+ Family - 5+ Units Side by Side
Listing Type
For Sale
Year Built
1920
Bedrooms
23
Full Bathrooms
12
Living Area
9,234 sq ft
Total Rooms
48
Stories
5
Levels
5

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:
Interior Features:
Windows:
Basement:
Laundry:
Security:

Construction & Materials

Year Built: 1920
Structure Type:
Exterior Materials:
Roof:
Foundation: Stone, Slab
Stories: 5

Heating, Cooling & Utilities

Heating:
Cooling:
Hot Water:
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

Total Parking Spaces: 12
Parking Features: Off Street

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 $1,940
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

86-92 Hamilton St, Worcester MA 01604

Worcester, MA 01604

Listing Information

Listing Agent Ethan Lazar
Listing Office Horvath & Tremblay
Office Phone 781-776-4000
Agent MLS ID CN252872
Office MLS ID AN2723
Listing Data Updated Jun 17, 2026 9:09 AM 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

86-92 Hamilton St, Worcester MA 01604 - Photo 1 86-92 Hamilton St, Worcester MA 01604 - Photo 2 86-92 Hamilton St, Worcester MA 01604 - Photo 3 86-92 Hamilton St, Worcester MA 01604 - Photo 4 86-92 Hamilton St, Worcester MA 01604 - Photo 5 86-92 Hamilton St, Worcester MA 01604 - Photo 6 86-92 Hamilton St, Worcester MA 01604 - Photo 7 86-92 Hamilton St, Worcester MA 01604 - Photo 8 86-92 Hamilton St, Worcester MA 01604 - Photo 9 86-92 Hamilton St, Worcester MA 01604 - Photo 10 86-92 Hamilton St, Worcester MA 01604 - Photo 11 86-92 Hamilton St, Worcester MA 01604 - Photo 12 86-92 Hamilton St, Worcester MA 01604 - Photo 13 86-92 Hamilton St, Worcester MA 01604 - Photo 14 86-92 Hamilton St, Worcester MA 01604 - Photo 15 86-92 Hamilton St, Worcester MA 01604 - Photo 16 86-92 Hamilton St, Worcester MA 01604 - Photo 17 86-92 Hamilton St, Worcester MA 01604 - Photo 18 86-92 Hamilton St, Worcester MA 01604 - Photo 19 86-92 Hamilton St, Worcester MA 01604 - Photo 20 86-92 Hamilton St, Worcester MA 01604 - Photo 21 86-92 Hamilton St, Worcester MA 01604 - Photo 22
BMN Boston Real Estate

BMN Boston Real Estate

Douglas Elliman

Your message will be sent to BMN Boston Real Estate.

Schedule a Tour