Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Withdrawn

178 Cohasset St, Worcester MA 01604

$645,000

Estimated $1,608/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $215,000

Total Rent: 68568/year

Estimated CAP Rate:

6 Bedrooms

Baths

2650

Total Parking: 3

7,000 (0.16)

*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 100 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

Water Views

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 Tax6748

Annual Income & Unit Breakdown for 178 Cohasset St, Worcester MA 01604

Total Gross Income (Calculated)$68,568

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit0

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit0

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit0

Rent IncludesHeat

General Information for 178 Cohasset St, Worcester MA 01604

Listing ID73399633

Property TypeMulti Family / 3 Family

Price645000 ($243.4/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total2650

Approximate Lot Size (Acres)0.16

Total Parking3

Garage Parking0

Year Built1915

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 178 Cohasset St, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsTenants Personal Belongings.

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Buyer Agent Compensation2

Compensation Based OnNet Sale Price

Financial Information for 178 Cohasset St, Worcester MA 01604

Real Estate Taxes6748

Tax Year2025

Assessed Value$511,600

Financial Data Source

Total Gross Expenses By Broker

BostonRealEstate.com Gross Expenses

Total Gross Income By Broker

BostonRealEstate.com Gross Income

Total Net Income By Broker

BostonRealEstate.com Gross NOI

CAP Rate (based on Broker info)

Location Information for 178 Cohasset St, Worcester MA 01604

Neighborhood(s)

Area Amenities

Contact Information for 178 Cohasset St, Worcester MA 01604

Agent

Name: Brendon Bourne

Office

Name: Concept Properties

Phone: 617-785-4886

Payment Calculator

, Interest

Property Taxes 562.33

Principal & Interest 3974.28

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Concept Properties

Brendon Bourne

Agent Phone

Office Phone

(617) 785-4886

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.16 acres (7,000 SqFt)
    [add_date] => 2025-07-04 07:33:17
    [address] => Cohasset St
    [agent] => Array
        (
            [address] => 425 Massachusetts Ave 1008
            [city] => Cambridge
            [id] => CN257841
            [name] => Brendon Bourne
            [national_association] => 
            [office] => AN9455
            [state] => MA
            [zip] => 02139
        )

[apod_available] => Array
        (
            [0] => No
        )

[appliances] => Array
        (
            [0] => Range
        )

[approx_living_area_total] => 2650
    [approx_lot_size_acres] => 0.16
    [approx_lot_size_sqft] => 7000
    [assessed_value] => $511,600
    [association] => 
    [association_fee] => Array
        (
        )

[association_fee_frequency] => Array
        (
        )

[association_fee_includes] => Array
        (
        )

[association_required] => Array
        (
        )

[available_date] => 
    [available_now] => 0
    [basement] => Array
        (
            [0] => Full
        )

[bathrooms] => 
    [bedrooms] => 6
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Public Records
        )

[building_management] => Array
        (
        )

[building_debug] => 
    [building_id] => 
    [building_parent] => 0
    [building_name] => 
    [building_name_from_address] => 
    [building_url] => 
    [buyer_agent_compensation] => 2
    [buyer_agent_id] => 
    [buyer_office_id] => 
    [c_style] => Array
        (
            [0] => 3 Family
        )

[c_type] => Array
        (
            [0] => Multi Family
        )

[cap_rate] => 
    [city] => Worcester
    [community_features] => Array
        (
        )

[compensation_based_on] => Array
        (
            [0] => Net Sale Price
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
        )

[construction_status] => 
    [cooling] => Array
        (
        )

[cooperating_agent_commission] => Array
        (
        )

[county] => Worcester
    [cultivation_acres] => 
    [date_available_note] => 
    [deposit_amount] => Array
        (
        )

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => *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.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
        )

[electric_expense] => Array
        (
        )

[elementary_school] => 
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Tenants Personal Belongings.
        )

[exterior_features] => Array
        (
        )

[facilitator_compensation] => 
    [fee_paid_by_tennant] => 
    [financial_data_source] => Array
        (
        )

[fireplaces] => Array
        (
        )

[first_month_required] => Array
        (
        )

[floor_number] => 0
    [flooring] => Array
        (
            [0] => Tile
        )

[for_sale_by_owner] => 
    [foundation_area] => 
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 0
    [gas] => Array
        (
        )

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => 
    [horse_features] => Array
        (
        )

[horse_permitted] => 0
    [hot_water] => Array
        (
        )

[id] => 
    [insurance_expense] => Array
        (
        )

[insurance_required] => Array
        (
        )

[interior_features] => Array
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2025-07-14 04:28:54
    [laundry_features] => Array
        (
        )

[lead_paint] => Array
        (
            [0] => None
        )

[lease_term] => Array
        (
        )

[levels_in_unit] => 3
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

[living_area_includes_basement] => Array
        (
            [0] => No
        )

[lot_features] => Array
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

[middle_school] => 
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73399633
    [neighborhoods] => 
    [net_income_calc] => 61820
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN3962
            [name] => Concept Properties
            [phone] => 617-785-4886
        )

[operating_expense] => Array
        (
        )

[optional_fee_includes] => Array
        (
        )

[optional_price] => 0
    [outdoor_space_available] => Array
        (
        )

[owner_occupancy_source] => 
    [parking_features] => Array
        (
            [0] => 1
        )

[pasture_area] => 
    [patio_and_porch] => Array
        (
        )

[perc_test] => Array
        (
        )

[perc_test_date] => 
    [pet_policy] => Array
        (
            [0] => Allowed
        )

[phone] => 
    [pool_features] => Array
        (
        )

[price] => 645000
    [price_per_sqft] => 243.4
    [price_per_unit] => 215000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 6748
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
            [0] => Heat
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[rooms] => 16
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Public Sewer
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Withdrawn
        )

[street_number] => 178
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 
    [tag_laundry] => 
    [tag_lead_paint_free] => 1
    [tag_loft] => 
    [tag_pet_friendly] => 
    [tag_pre_construction] => 
    [tag_private_outdoor_space] => 
    [tag_private_pool] => 
    [tag_professional_management] => 
    [tag_recently_renovated] => 
    [tag_senior_community] => 
    [tag_townhouse] => 
    [tag_waterfront] => 
    [tag_waterview] => 1
    [tax_year] => 2025
    [team] => 
    [terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 6748
    [total_gross_income] => 68568
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 2
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[unit_1_levels] => 0
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

[unit_2_levels] => 0
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 0
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 
    [unit_4_bedrooms] => 
    [unit_4_floor] => 
    [unit_4_lease] => Array
        (
        )

[unit_4_levels] => 
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 178 Cohasset St, Worcester MA 01604
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

[water] => Array
        (
            [0] => Public
        )

[water_expense] => Array
        (
        )

[water_views] => Array
        (
            [0] => No
        )

[water_views_features] => Array
        (
        )

[waterfront] => 0
    [waterfront_features] => Array
        (
        )

[raw] => 
)

EXIT

36 More Photos

Withdrawn

178 Cohasset St, Worcester MA 01604

$645,000

Annual Expenses for 178 Cohasset St, Worcester MA 01604

Annual Income & Unit Breakdown for 178 Cohasset St, Worcester MA 01604

General Information for 178 Cohasset St, Worcester MA 01604

Disclosures for 178 Cohasset St, Worcester MA 01604

Financial Information for 178 Cohasset St, Worcester MA 01604

Location Information for 178 Cohasset St, Worcester MA 01604

Contact Information for 178 Cohasset St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

Concept Properties

Brendon Bourne