3
Units
4/4/4 BR
Bedroom Mix
$103,200
Annual Income
1870
Year Built
4,413
Square Feet
No
Garage
Solid 1870 gray triple-decker with bay windows and covered porch on a tree-lined street. 4,413 SF with recently renovated units offering the highest scheduled rent growth in the portfolio (+$22,200/year).
Property Features
- Bay windows
- Covered porch
- Recently renovated
- Strong rent growth potential
- Built 1870
- 4,413 sq ft
Photo Gallery
Unit-Level Rent Roll
| Unit | Bedrooms | Bathrooms | 2025-2026 Annual | 2026-2027 Annual | Monthly (Stabilized) | Change |
|---|---|---|---|---|---|---|
| 1 | 4 | 1 | $25,800 | $34,800 | $2,900 | +$9,000 |
| 2 | 4 | 1 | $26,400 | $33,600 | $2,800 | +$7,200 |
| 3 | 4 | 1 | $28,800 | $34,800 | $2,900 | +$6,000 |
| TOTAL | $81,000 | $103,200 | $8,600 | +$22,200 | ||
Annual Operating Costs
Insurance
$5,100
Property Taxes
$10,000
Owner Utilities
$2,000
Total Known Costs
$17,100
Location
34 Wachusett St, Worcester, MA 01602
Interested in this property or the full portfolio?
Full Portfolio
|
Worcester Multifamily Listings
|
Free CMA
|
Our Team
|
WPI
|
City of Worcester
|
Douglas Elliman
The Brody Murphy Novak Group at Douglas Elliman Real Estate — 20 Park Plaza, Boston, MA 02116