Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active Under Contract

14 Derby St, Worcester MA 01604

$699,000

Estimated $1,939/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $233,000

Total Rent: 30600/year

Estimated CAP Rate:

9 Bedrooms

Baths

3954

Total Parking: 14 (2 Garage)

6,219 (0.14)

Exceptional investment opportunity in the heart of Worcester! This massive 3-family property offers an impressive total of 9 bedrooms and 3 bathrooms, making it ideal for investors seeking strong rental income potential or owner-occupants looking for a value-add opportunity. The property features spacious units with flexible layouts and abundant living space. With more than 10 parking spaces available, this is a rare find that adds significant value and convenience for tenants. Conveniently located near local amenities, public transportation, and major routes, this property is well-positioned for long-term appreciation and cash flow. Don’t miss this rare chance to acquire a high-capacity multi-family property with tremendous upside in a growing Worcester market. Unit 3 will be delivered vacant. Roof 9 years; 3rd floor has new heating system (2025) - New water heater 1st and 2nd floor (2025).

This home has been viewed 19 times

Last Checked: June 23rd, 2026 at 4:38am (Source: MLS PIN #73534091)

Gross Income: $30,600

Gross Expenses: $9,672

Net Income Calc: $20,928

Annual Expenses for 14 Derby St, Worcester MA 01604

Total Gross Expenses (Calculated)$9,672/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9672

Annual Income & Unit Breakdown for 14 Derby St, Worcester MA 01604

Total Gross Income (Calculated)$30,600

Unit 1

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 14 Derby St, Worcester MA 01604

Listing ID73534091

Property TypeMulti Family / 3 Family

Price699000 ($176.78/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total3954

Approximate Lot Size (Acres)0.14

Total Parking14 (2 Garage)

Garage Parking2

Year Built1915

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 14 Derby St, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsBasement Fridge

Financial Data Source

Total Gross Expenses By Broker

Total Gross Income By Broker

Total Net Income By Broker

Short Sale / Forclosure (Bank Owned)

Compensation Based On

Financial Information for 14 Derby St, Worcester MA 01604

Real Estate Taxes9672

Tax Year2025

Assessed Value$733,300

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 14 Derby St, Worcester MA 01604

Neighborhood(s)

Area Amenities

Contact Information for 14 Derby St, Worcester MA 01604

Agent

Name: Minh Voduy

Office

Name: Thread Real Estate, LLC

Phone: 781-728-9689

Payment Calculator

, Interest

Property Taxes 806

Principal & Interest 4307.02

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Thread Real Estate, LLC

Minh Voduy

Agent Phone

Office Phone

(781) 728-9689

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.14 acres (6,219 SqFt)
    [add_date] => 2026-06-11 11:53:35
    [address] => Derby St
    [agent] => Array
        (
            [address] => 373 N Main St
            [city] => Sharon
            [id] => CN226185
            [name] => Minh Voduy
            [national_association] => 456015202
            [office] => BB5675
            [state] => MA
            [zip] => 02067
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3954
    [approx_lot_size_acres] => 0.14
    [approx_lot_size_sqft] => 6219
    [assessed_value] => $733,300
    [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] => 9
    [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] => 
    [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
        (
        )

[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] => Exceptional investment opportunity in the heart of Worcester! This massive 3-family property offers an impressive total of 9 bedrooms and 3 bathrooms, making it ideal for investors seeking strong rental income potential or owner-occupants looking for a value-add opportunity. The property features spacious units with flexible layouts and abundant living space. With more than 10 parking spaces available, this is a rare find that adds significant value and convenience for tenants. Conveniently located near local amenities, public transportation, and major routes, this property is well-positioned for long-term appreciation and cash flow. Don’t miss this rare chance to acquire a high-capacity multi-family property with tremendous upside in a growing Worcester market. Unit 3 will be delivered vacant. Roof 9 years; 3rd floor has new heating system (2025) - New water heater 1st and 2nd floor (2025).
    [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] => Basement Fridge
        )

[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] => 2
    [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
        (
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-06-23 04:38:32
    [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
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73534091
    [neighborhoods] => 
    [net_income_calc] => 20928
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => BB5675
            [name] => Thread Real Estate, LLC
            [phone] => 781-728-9689
        )

[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] => 699000
    [price_per_sqft] => 176.78
    [price_per_unit] => 233000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 9672
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
            [0] => Asphalt/fiberglass Shingles
        )

[rooms] => 18
    [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] => Active Under Contract
        )

[street_number] => 14
    [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] => 1
    [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] => 
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 9672
    [total_gross_income] => 30600
    [total_parking] => 14 (2 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => N
        )

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => N
        )

[unit_2_levels] => 1
    [unit_2_rent] => Array
        (
        )

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

[unit_3_levels] => 1
    [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] => 14 Derby St, Worcester MA 01604
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[raw] => 
)

EXIT

20 More Photos

Active Under Contract

14 Derby St, Worcester MA 01604

$699,000

Annual Expenses for 14 Derby St, Worcester MA 01604

Annual Income & Unit Breakdown for 14 Derby St, Worcester MA 01604

General Information for 14 Derby St, Worcester MA 01604

Disclosures for 14 Derby St, Worcester MA 01604

Financial Information for 14 Derby St, Worcester MA 01604

Location Information for 14 Derby St, Worcester MA 01604

Contact Information for 14 Derby St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

Thread Real Estate, LLC

Minh Voduy