*OPEN HOUSE RESCHEDULED FROM SATURDAY TO SUNDAY AT 3:00PM - 4:30PM.Offer Deadline Monday, 14 July, 2025. 5:00PMWell-maintained three-family home featuring three spacious two-bedroom units, each with updated kitchens and renovated baths. This turn-key investment offers modern finishes, including newer cabinetry, countertops, appliances, and refreshed bathrooms with tiled surfaces and updated fixtures. All units are separately metered for utilities, and the property includes off-street parking and a low-maintenance exterior. Located in a convenient Worcester neighborhood close to shopping, schools, public transit, and major highways, this fully occupied property presents strong rental income and long-term upside for investors or owner-occupants.ASSUMABLE LOAN at 6.125%, 20% gap. 3rd floor vacant currently, with ability to deliver with lease at $1854/mo.
This home has been viewed 29 times
Last Checked: July 14th, 2025 at 4:28am (Source: MLS PIN #73399633)
Gross Income: $68,568
Gross Expenses: $6,748
Net Income Calc: $61,820
CAP Rate: 9.58%
Annual Expenses for 178 Cohasset St, Worcester MA 01604
Total Gross Expenses (Calculated)$6,748/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$6,748
Annual Income & Unit Breakdown for 178 Cohasset St, Worcester MA 01604
Total Gross Income (Calculated)$68,568
Unit 1
Rental Income$1,854
LeaseY
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit0
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 2
Rental Income$1,860
LeaseY
Bedrooms2
Bathrooms1 Full
Floor2
Levels in Unit0
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 3
Rental Income$2,000
LeaseN
Bedrooms2
Bathrooms1 Full
Floor3
Levels in Unit0
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
General Information for 178 Cohasset St, Worcester MA 01604
Listing ID73399633
Property TypeMulti Family / 3 Family
Price$645,000 ($243.4/SqFt)
Style3 Family
CityWorcester
CountyWorcester
MLS Area
Neighborhood(s)
Approximate Living Area Total2,650 SqFt
Approximate Lot Size (Acres)0.16 acres
Total Parking3
Garage Parking
Year Built1915
Year Built SourcePublic Records
Year Renovated
Year Built DetailsActual
Water
Sewer
Electric
Hot Water
Roof Material
Basement
Construction Materials
Lot FeaturesCorner Lot
Foundation Area
Foundation DescriptionSlab
Accessible Features
Outdoor Space
ZoningRG-5
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 178 Cohasset St, Worcester MA 01604
Lead Paint
UFFI
Living Area Includes BasementNo
Living Area Disclosure
Building Area SourcePublic Records
Title 5
Exclusions
Disclosures
Financial Data Source
Total Gross Expenses By Broker$0
Total Gross Income By Broker$68,568
Total Net Income By Broker$68,568
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation2%
Facilitator Compensation
Sub-Agent Compensation
Compensation Based OnNet Sale Price
Financial Information for 178 Cohasset St, Worcester MA 01604
Real Estate Taxes$6,748
Tax Year2025
Assessed Value$511,600
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$68,568
BostonRealEstate.com Gross Income
Total Net Income By Broker$68,568
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)9.58%
Location Information for 178 Cohasset St, Worcester MA 01604
Elementary School
Middle School
High School
Neighborhood(s)
MLS Area
Area Amenities
Contact Information for 178 Cohasset St, Worcester MA 01604