Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

49 Granite St, Worcester MA 01604

$815,000

Estimated $2,091/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $271,666.67

Total Rent: 72000/year

Estimated CAP Rate:

6 Bedrooms

Baths

3750

Total Parking: 10 (2 Garage)

5,396 (0.12)

Welcome to 49 Granite Street, a turnkey, well-maintained, updated 3-family property offering an excellent investment opportunity. Fully occupied with paying tenants, this income-producing asset provides immediate cash flow with future owner-occupancy potential. Current rents are below market, offering upside for increased income. Each unit features a versatile front room suitable as a third bedroom, office, or additional living space. Recent updates include modernized electrical systems, newer water heaters, central air on the first floor, and new gas parlor heaters on the second and third floors. The property also offers six off-street parking spaces and a detached two-car garage for additional storage or rental potential. Conveniently located near local amenities and commuter routes. This is the opportunity you've been waiting for. Don't miss your chance to see all that this property has to offer. Open Houses: Saturday, June 27, 2026, and Sunday, June 28, 2026: 11:00 AM to 1:00 PM

This home has been viewed 5 times

Last Checked: June 24th, 2026 at 6:33pm (Source: MLS PIN #73540621)

Gross Income: $72,000

Gross Expenses: $9,737

Net Income Calc: $62,263

Annual Expenses for 49 Granite St, Worcester MA 01604

Total Gross Expenses (Calculated)$9,737/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9237

Annual Income & Unit Breakdown for 49 Granite St, Worcester MA 01604

Total Gross Income (Calculated)$72,000

Unit 1

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseY

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 49 Granite St, Worcester MA 01604

Listing ID73540621

Property TypeMulti Family / 3 Family

Price815000 ($217.33/SqFt)

Style3 Family - 3 Units Up/down

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total3750

Approximate Lot Size (Acres)0.12

Total Parking10 (2 Garage)

Garage Parking2

Year Built1900

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 49 Granite 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 49 Granite St, Worcester MA 01604

Real Estate Taxes9237

Tax Year2025

Assessed Value$700,300

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 49 Granite St, Worcester MA 01604

Neighborhood(s)

Area Amenities

Contact Information for 49 Granite St, Worcester MA 01604

Agent

Name: Musa Muzaaya

Office

Name: The American Dream Real Estate

Phone: 617-290-6783

Payment Calculator

, Interest

Property Taxes 769.75

Principal & Interest 5021.77

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

The American Dream Real Estate

Musa Muzaaya

Agent Phone

Office Phone

(617) 290-6783

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.12 acres (5,396 SqFt)
    [add_date] => 2026-06-24 18:33:36
    [address] => Granite St
    [agent] => Array
        (
            [address] => 24 Middlesex Circle Apt. 16
            [city] => Waltham
            [id] => CN229966
            [name] => Musa Muzaaya
            [national_association] => 449593804
            [office] => K95454
            [state] => MA
            [zip] => 02452
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3750
    [approx_lot_size_acres] => 0.12
    [approx_lot_size_sqft] => 5396
    [assessed_value] => $700,300
    [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] => 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] => 
    [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] => Welcome to 49 Granite Street, a turnkey, well-maintained, updated 3-family property offering an excellent investment opportunity. Fully occupied with paying tenants, this income-producing asset provides immediate cash flow with future owner-occupancy potential. Current rents are below market, offering upside for increased income. Each unit features a versatile front room suitable as a third bedroom, office, or additional living space. Recent updates include modernized electrical systems, newer water heaters, central air on the first floor, and new gas parlor heaters on the second and third floors. The property also offers six off-street parking spaces and a detached two-car garage for additional storage or rental potential. Conveniently located near local amenities and commuter routes. This is the opportunity you've been waiting for. Don't miss your chance to see all that this property has to offer. Open Houses: Saturday, June 27, 2026, and Sunday, June 28, 2026: 11:00 AM to 1:00 PM
    [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
        (
        )

[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] => 2026-06-24 18:33:36
    [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] => 73540621
    [neighborhoods] => 
    [net_income_calc] => 62263
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => K95454
            [name] => The American Dream Real Estate
            [phone] => 617-290-6783
        )

[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] => 815000
    [price_per_sqft] => 217.33
    [price_per_unit] => 271666.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family - 3 Units Up/down
        )

[real_estate_tax] => 9237
    [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
        )

[street_number] => 49
    [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] => 9737
    [total_gross_income] => 72000
    [total_parking] => 10 (2 Garage)
    [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] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 2
    [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] => 2
    [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] => 49 Granite St, Worcester MA 01604
    [utilities] => Array
        (
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1900
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01604
    [zips] => 
    [zoning] => RG-5
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/793416/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=14
            [14] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=15
            [15] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=16
            [16] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=17
            [17] => https://media.mlspin.com/photo.aspx?mls=73540621&w=1024&h=768&n=18
        )

[raw] => 
)

EXIT

16 More Photos

Active

49 Granite St, Worcester MA 01604

$815,000

Annual Expenses for 49 Granite St, Worcester MA 01604

Annual Income & Unit Breakdown for 49 Granite St, Worcester MA 01604

General Information for 49 Granite St, Worcester MA 01604

Disclosures for 49 Granite St, Worcester MA 01604

Financial Information for 49 Granite St, Worcester MA 01604

Location Information for 49 Granite St, Worcester MA 01604

Contact Information for 49 Granite St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

The American Dream Real Estate

Musa Muzaaya