Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

29 Newbury St, Worcester MA 01609

$749,000

Estimated $1,715/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $249,666.67

Total Rent: 80268/year

Estimated CAP Rate:

6 Bedrooms

Baths

3430

Total Parking: 3

5,870 (0.13)

High CAP rate. 3 units building, one is townhouse, other two apartments are up/down apartments.The electrical panels in the units, heating are high efficient heating.Large right rooms. The second floor kitchen has granite countertop, Fully occupied with good stable Section Tenants, guaranteed income. Recent full lead certificates for the whole house.Easy owner management. Open house Sunday 12-3pm, appointment required.

This home has been viewed 2 times

Last Checked: June 19th, 2026 at 8:33am (Source: MLS PIN #73538346)

Gross Income: $80,268

Gross Expenses: $6,009

Net Income Calc: $74,259

Water Views

Annual Expenses for 29 Newbury St, Worcester MA 01609

Total Gross Expenses (Calculated)$6,009/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax6009

Annual Income & Unit Breakdown for 29 Newbury St, Worcester MA 01609

Total Gross Income (Calculated)$80,268

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms3 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseY

Bedrooms2

Bathrooms2 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

Lease

Bedrooms4

Bathrooms4 Full

Floor1

Levels in Unit3

Rent IncludesHeat

General Information for 29 Newbury St, Worcester MA 01609

Listing ID73538346

Property TypeMulti Family / 3 Family

Price749000 ($218.37/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total3430

Approximate Lot Size (Acres)0.13

Total Parking3

Garage Parking0

Year Built1880

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 29 Newbury St, Worcester MA 01609

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceMeasured

ExclusionsWasher

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 29 Newbury St, Worcester MA 01609

Real Estate Taxes6009

Tax Year2025

Assessed Value$455,600

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 29 Newbury St, Worcester MA 01609

Neighborhood(s)

Area Amenities

Contact Information for 29 Newbury St, Worcester MA 01609

Agent

Name: Erlian Lu

Office

Name: Cypress Realty, LLC

Phone: 339-970-9858

Payment Calculator

, Interest

Property Taxes 500.75

Principal & Interest 4615.1

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Cypress Realty, LLC

Erlian Lu

Agent Phone

Office Phone

(339) 970-9858

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,870 SqFt)
    [add_date] => 2026-06-19 08:33:35
    [address] => Newbury St
    [agent] => Array
        (
            [address] => 38 Crestwood Drive
            [city] => Wellesley Hills
            [id] => CT007537
            [name] => Erlian Lu
            [national_association] => 449545608
            [office] => AN3486
            [state] => MA
            [zip] => 02481
        )

[apod_available] => Array
        (
            [0] => Yes
        )

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

[approx_living_area_total] => 3430
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5870
    [assessed_value] => $455,600
    [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] => Measured
        )

[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
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => High CAP rate. 3 units building, one is townhouse, other two apartments are up/down apartments.The electrical panels in the units, heating are high efficient heating.Large right rooms. The second floor kitchen has granite countertop, Fully occupied with good stable Section Tenants, guaranteed income. Recent full lead certificates for the whole house.Easy owner management. Open house Sunday 12-3pm, appointment required.
    [disclosures] => 
    [documents_available] => Array
        (
        )

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

[electric_expense] => Array
        (
        )

[elementary_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
        (
        )

[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] => 2026-06-19 08:33:35
    [laundry_features] => Array
        (
            [0] => Archway
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 5
    [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] => 73538346
    [neighborhoods] => 
    [net_income_calc] => 74259
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN3486
            [name] => Cypress Realty, LLC
            [phone] => 339-970-9858
        )

[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] => 749000
    [price_per_sqft] => 218.37
    [price_per_unit] => 249666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 6009
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 15
    [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] => 29
    [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] => 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] => 6009
    [total_gross_income] => 80268
    [total_parking] => 3
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 3 Full
    [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] => 2 Full
    [unit_2_bedrooms] => 2
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

[unit_3_bathrooms] => 4 Full
    [unit_3_bedrooms] => 4
    [unit_3_floor] => 1
    [unit_3_lease] => Array
        (
        )

[unit_3_levels] => 3
    [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] => 29 Newbury St, Worcester MA 01609
    [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
        (
        )

[year_built] => 1880
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01609
    [zips] => 
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/791254/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=18
            [18] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=19
            [19] => https://media.mlspin.com/photo.aspx?mls=73538346&w=1024&h=768&n=20
        )

[raw] => 
)

EXIT

18 More Photos

Active

29 Newbury St, Worcester MA 01609

$749,000

Annual Expenses for 29 Newbury St, Worcester MA 01609

Annual Income & Unit Breakdown for 29 Newbury St, Worcester MA 01609

General Information for 29 Newbury St, Worcester MA 01609

Disclosures for 29 Newbury St, Worcester MA 01609

Financial Information for 29 Newbury St, Worcester MA 01609

Location Information for 29 Newbury St, Worcester MA 01609

Contact Information for 29 Newbury St, Worcester MA 01609

Agent

Office

Payment Calculator

Exclusive Listing Agent

Cypress Realty, LLC

Erlian Lu