← Back to Portfolio

172 Russell St

Worcester, MA 01602 | 3 Units | $136,800/year

3
Units
5/5/5 BR
Bedroom Mix
$136,800
Annual Income
1915
Year Built
4,712
Square Feet
No
Garage

Spacious 1915 three-story multi-family on Russell Street with bay windows and classic triple-decker design. At 4,712 SF, this is the highest-income property in the portfolio with three large 5-bedroom units.

Property Features

  • Bay windows
  • Hardwood floors
  • Original fireplaces
  • High ceilings
  • Large bedrooms
  • Built 1915
  • 4,712 sq ft

Unit-Level Rent Roll

Unit Bedrooms Bathrooms 2025-2026 Annual 2026-2027 Annual Monthly (Stabilized) Change
1 5 2 $45,600 $45,600 $3,800
2 5 2 $45,600 $45,600 $3,800
3 5 2 $33,000 $45,600 $3,800 +$12,600
TOTAL $124,200 $136,800 $11,400 +$12,600

Annual Operating Costs

Insurance $5,000
Property Taxes $10,477
Owner Utilities $2,069
Total Known Costs $17,546

Location

172 Russell St, Worcester, MA 01602