
177 Fairmont Ave Worcester — Photo 1 of 42
$920,000
Investment Analysis — 177 Fairmont Ave
Worcester, MA 01604
Based on HUD Small Area Fair Market Rent for Worcester, MA HUD Metro FMR Area, a 3-unit multi-family in 01604 carries an estimated $8,370/mo in gross rent — about a 7.15% cap rate and $65,815/yr in estimated NOI at the $920,000 list price. Adjust every assumption in the calculator below.
Beds
9
Baths
3
SqFt
4,644
Style
3 Family
Built
1910
A well maintained three family offering the type of flexibility and income potential that makes sense for a long term investment. Each unit features an open concept layout, three bedrooms, updated kitchens, private laundry, and storage. The layouts also offer flexibility for an additional bedroom, office, or other use depending on the buyer’s needs.For an investor, the appeal is in the ability to own a multi family property with three separate income producing units while keeping the property practical and manageable over the long term. Updated kitchens, hardwood flooring, private laundry, electrical and Insulation (2015); Vinyl Siding (2015); Windows (2015). Fully rented, with long term tenants in place along with off street parking for six cars and a fenced yard, help create a property that is positioned for long term ownership without the need for a major renovation project.For an owner occupant, live in one unit while the other two units generate rental income and help offset your monthly housing costs. For an investor, this is an opportunity to add a three unit property to a portfolio and focus on building long term rental income and equity.Located near restaurants, shopping, parks, medical facilities, public transportation, highway access, and other Worcester amenities, the location adds another layer of long term appeal for tenants.If your goal is to find a property you can hold, rent, and continue building wealth with over time, this is a property worth taking a closer look at.
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Neighborhood
Public Transportation • Park • Medical Facility • Highway Access • House of Worship • Public School
Geography
Listing Agent: Emiel Barbosa
Listing Office: Vicente Realty, LLC
MLS® Number: 73585015








