Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

86 Houghton St, Worcester MA 01604

$875,000

Estimated $2,269/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $291,666.67

Total Rent: 80400/year

Estimated CAP Rate:

9 Bedrooms

Baths

3618

Total Parking: 6

4,750 (0.11)

Exceptional turnkey investment opportunity! This completely remodeled 3-family property features 3 spacious units, each offering 3 bed, granite countertops, modern finishes, in-unit laundry, and central air conditioning/forced-air heating. The 1st and 3rd-floor units each feature 1.5 baths. Major updates include new insulation, electrical, plumbing, HVAC systems, and furnace, replacement vinyl windows, and vinyl siding, completed in 2018. The property is designed for low-maintenance ownership with public water and sewer, separate electric and natural gas for each unit, helping minimize owner expenses. Additional features include private balconies, basement storage, and two assigned parking spaces per unit located at the rear of the building. The property boasts a strong rental history and is currently fully occupied, generating immediate income. Conveniently located near major highways, UMASS, and downtown, this income-producing asset offers excellent long-term investment opportunity.

This home has been viewed 6 times

Last Checked: June 19th, 2026 at 10:38am (Source: MLS PIN #73537685)

Gross Income: $80,400

Gross Expenses: $17,100

Net Income Calc: $63,300

Water Views

Annual Expenses for 86 Houghton St, Worcester MA 01604

Total Gross Expenses (Calculated)$17,100/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax10208

Annual Income & Unit Breakdown for 86 Houghton St, Worcester MA 01604

Total Gross Income (Calculated)$80,400

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full, 1 Half

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full, 1 Half

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 86 Houghton St, Worcester MA 01604

Listing ID73537685

Property TypeMulti Family / 3 Family

Price875000 ($241.85/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

MLS AreaUnion Hill

Neighborhood(s)

Approximate Living Area Total3618

Approximate Lot Size (Acres)0.11

Total Parking6

Garage Parking0

Year Built1925

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 86 Houghton St, Worcester MA 01604

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher

Financial Data SourceEstimated

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 86 Houghton St, Worcester MA 01604

Real Estate Taxes10208

Tax Year2025

Assessed Value$773,900

Financial Data SourceEstimated

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 86 Houghton St, Worcester MA 01604

Elementary SchoolUnion Hill School

Middle SchoolWorcester East Middle School

High SchoolNorth High School

Neighborhood(s)

MLS AreaUnion Hill

Area AmenitiesWalk/jog Trails

Contact Information for 86 Houghton St, Worcester MA 01604

Agent

Name: Eliana Jahnke

Office

Name: Coldwell Banker Realty - Worcester

Phone: 508-795-7500

Payment Calculator

, Interest

Property Taxes 850.67

Principal & Interest 5391.47

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Worcester

Eliana Jahnke

Agent Phone

Office Phone

(508) 795-7500

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.11 acres (4,750 SqFt)
    [add_date] => 2026-06-18 11:43:36
    [address] => Houghton St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN237794
            [name] => Eliana Jahnke
            [national_association] => 453014923
            [office] => AN6245
            [state] => MA
            [zip] => 
        )

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

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

[approx_living_area_total] => 3618
    [approx_lot_size_acres] => 0.11
    [approx_lot_size_sqft] => 4750
    [assessed_value] => $773,900
    [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
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

[construction_status] => 
    [cooling] => Array
        (
            [0] => 1
            [1] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Exceptional turnkey investment opportunity! This completely remodeled 3-family property features 3 spacious units, each offering 3 bed, granite countertops, modern finishes, in-unit laundry, and central air conditioning/forced-air heating. The 1st and 3rd-floor units each feature 1.5 baths. Major updates include new insulation, electrical, plumbing, HVAC systems, and furnace, replacement vinyl windows, and vinyl siding, completed in 2018. The property is designed for low-maintenance ownership with public water and sewer, separate electric and natural gas for each unit, helping minimize owner expenses. Additional features include private balconies, basement storage, and two assigned parking spaces per unit located at the rear of the building. The property boasts a strong rental history and is currently fully occupied, generating immediate income. Conveniently located near major highways, UMASS, and downtown, this income-producing asset offers excellent long-term investment opportunity.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

[elementary_school] => Union Hill School
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

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

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer
        )

[exterior_features] => Array
        (
            [0] => Porch
        )

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

[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] => North 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] => 2026-06-19 10:38:35
    [laundry_features] => Array
        (
            [0] => Archway
        )

[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] => Worcester East Middle School
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => Union Hill
    [mls_id] => 73537685
    [neighborhoods] => 
    [net_income_calc] => 63300
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6245
            [name] => Coldwell Banker Realty - Worcester
            [phone] => 508-795-7500
        )

[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
        (
            [0] => Covered
        )

[perc_test] => Array
        (
        )

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

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

[price] => 875000
    [price_per_sqft] => 241.85
    [price_per_unit] => 291666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 10208
    [references_required] => Array
        (
        )

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

[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
        )

[street_number] => 86
    [structure_type] => Array
        (
        )

[style] => Array
        (
        )

[subagent_compensation] => 
    [tag_accessible_features] => 
    [tag_air_conditioning] => 1
    [tag_association_pool] => 
    [tag_beach_access] => 
    [tag_beach_front] => 
    [tag_elevator] => 
    [tag_equestrian] => 
    [tag_garage_parking] => 
    [tag_generator] => 
    [tag_green_features] => 1
    [tag_laundry] => 1
    [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] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 17100
    [total_gross_income] => 80400
    [total_parking] => 6
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 3 Full, 1 Half
    [unit_1_bedrooms] => 3
    [unit_1_floor] => 1
    [unit_1_lease] => Array
        (
            [0] => Y
        )

[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] => Y
        )

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

[unit_3_bathrooms] => 1 Full, 1 Half
    [unit_3_bedrooms] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => Y
        )

[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] => 86 Houghton 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

39 More Photos

Active

86 Houghton St, Worcester MA 01604

$875,000

Annual Expenses for 86 Houghton St, Worcester MA 01604

Annual Income & Unit Breakdown for 86 Houghton St, Worcester MA 01604

General Information for 86 Houghton St, Worcester MA 01604

Disclosures for 86 Houghton St, Worcester MA 01604

Financial Information for 86 Houghton St, Worcester MA 01604

Location Information for 86 Houghton St, Worcester MA 01604

Contact Information for 86 Houghton St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Worcester

Eliana Jahnke