Well-maintained 3-family property offers charm, space, and convenience in one of the most desirable locations— Each floor is 2 bedroom 1bath, 3rd floor will be deliver vacant upon closing. Just minutes away from I-290, I-190, close to universities, restaurants, hospital, shopping and public transportation.
This home has been viewed 21 times
Last Checked: July 11th, 2025 at 5:33am (Source: MLS PIN #73399878)
Gross Income: $72,000
Gross Expenses: $7,890
Net Income Calc: $64,110
CAP Rate: 8.90%
Annual Expenses for 87 W Boylston St, Worcester MA 01606
Total Gross Expenses (Calculated)$7,890/year
APOD AvailableNo
Heating
Electricity
Water
Gas
Insurance
Sewer
Trash Removal
Repair & Maintenance
Management
Miscellaneous
Real Estate Tax$7,890
Annual Income & Unit Breakdown for 87 W Boylston St, Worcester MA 01606
Total Gross Income (Calculated)$72,000
Unit 1
Rental Income$2,000
LeaseN
Bedrooms2
Bathrooms1 Full
Floor1
Levels in Unit1
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 2
Rental Income$2,000
LeaseN
Bedrooms2
Bathrooms1 Full
Floor2
Levels in Unit2
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
Unit 3
Rental Income$2,000
Lease
Bedrooms2
Bathrooms1 Full
Floor3
Levels in Unit3
HeatingYes
Rent IncludesUnit 1(water), Unit 2(water), Unit 3(water)
General Information for 87 W Boylston St, Worcester MA 01606
Listing ID73399878
Property TypeMulti Family / 3 Family
Price$720,000 ($231.88/SqFt)
Style3 Family
CityWorcester
CountyWorcester
MLS AreaGreendale
Neighborhood(s)
Approximate Living Area Total3,105 SqFt
Approximate Lot Size (Acres)0.15 acres
Total Parking0
Garage Parking
Year Built1890
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 DescriptionStone
Accessible Features
Outdoor Space
ZoningBL-1
Zoning Details
Water ViewsNo
Water Views Features
WaterfrontNo
Waterfront Features
Energy Features
Terms
Disclosures for 87 W Boylston St, Worcester MA 01606
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$72,000
Total Net Income By Broker$72,000
For Sale By OwnerNo
Short Sale / Forclosure (Bank Owned)
Buyer Agent Compensation
Facilitator Compensation
Sub-Agent Compensation
Compensation Based On
Financial Information for 87 W Boylston St, Worcester MA 01606
Real Estate Taxes$7,890
Tax Year2025
Assessed Value$598,200
Financial Data Source
Total Gross Expenses By Broker$0
BostonRealEstate.com Gross Expenses
Total Gross Income By Broker$72,000
BostonRealEstate.com Gross Income
Total Net Income By Broker$72,000
BostonRealEstate.com Gross NOI
CAP Rate (based on Broker info)
CAP Rate (BostonRealEstate.com)8.90%
Location Information for 87 W Boylston St, Worcester MA 01606
Elementary School
Middle School
High School
Neighborhood(s)
MLS AreaGreendale
Area Amenities
Contact Information for 87 W Boylston St, Worcester MA 01606
Agent
Name: Olusola Samuel Esan
MLS ID: CN226155
Office ID: AN5003
National Association ID: 453014147
Address: 6 Richards Street
City: Worcester
State: MA
Zip: 01603
Office
Name: Weichert REALTORS®, Hope & Associates