Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

122 Dorchester St, Worcester MA 01604

$850,000

Estimated $2,208/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $283,333.33

Total Rent: 80400/year

Estimated CAP Rate:

12 Bedrooms

Baths

4101

Total Parking: 10 (2 Garage)

5,500 (0.13)

Discover a unique opportunity at 122 Dorchester St in the heart of Worcester. This expansive 4101 square foot multi-family property, built in 1915, was completely renovated - Roof, Siding,Windows,Heating Systems, Plumbing, Electrical, Cosmetics & Deleaded. Long term tenants, solid rental w virtually no vacancy history. Three large units each configured as 4 bedrooms- 12 bedrooms total. The oversized original sitting rooms were converted into additional bedrooms, creating a highly functional 4 bdrm layout. Each of the three units has its own washer/dryer hookups; designed for convenience and functionality. The property also includes a two-car garage, offering secure parking and additional income potential. Residents will appreciate access to a community playground, adding an extra dimension to neighborhood living. This property represents an unparalleled turn-key investor opportunity to maximize profit ,achieve your business goals & grow your portfolio in this vibrant Worcester market!

This home has been viewed 27 times

Last Checked: July 21st, 2026 at 5:03am (Source: MLS PIN #73551299)

Gross Income: $80,400

Gross Expenses: $9,954

Net Income Calc: $70,446

Water Views

Annual Expenses for 122 Dorchester St, Worcester MA 01604

Total Gross Expenses (Calculated)$9,954/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax9954.27

Annual Income & Unit Breakdown for 122 Dorchester St, Worcester MA 01604

Total Gross Income (Calculated)$80,400

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 122 Dorchester St, Worcester MA 01604

Listing ID73551299

Property TypeMulti Family / 3 Family

Price850000 ($207.27/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total4101

Approximate Lot Size (Acres)0.13

Total Parking10 (2 Garage)

Garage Parking2

Year Built1915

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof Material

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor Space

ZoningRG-5

Water ViewsNo

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 122 Dorchester St, Worcester MA 01604

Lead PaintNone

UFFINo

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsThe 2-Year-Old

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 122 Dorchester St, Worcester MA 01604

Real Estate Taxes9954.27

Tax Year2026

Assessed Value$745,000

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 122 Dorchester St, Worcester MA 01604

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 122 Dorchester St, Worcester MA 01604

Agent

Name: Kelly A. Nelson

Office

Name: Blue Sky Realty

Phone: 508-757-2583

Payment Calculator

, Interest

Property Taxes 829.52

Principal & Interest 5237.43

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Blue Sky Realty

Kelly A. Nelson

Agent Phone

Office Phone

(508) 757-2583

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.13 acres (5,500 SqFt)
    [add_date] => 2026-07-17 10:08:35
    [address] => Dorchester St
    [agent] => Array
        (
            [address] => 12 Bainbridge Road
            [city] => Worcester
            [id] => NB114713
            [name] => Kelly A. Nelson
            [national_association] => 
            [office] => AC1094
            [state] => MA
            [zip] => 01602
        )

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

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

[approx_living_area_total] => 4101
    [approx_lot_size_acres] => 0.13
    [approx_lot_size_sqft] => 5500
    [assessed_value] => $745,000
    [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] => 12
    [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
        (
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Discover a unique opportunity at 122 Dorchester St in the heart of Worcester. This expansive 4101 square foot multi-family property, built in 1915, was completely renovated - Roof, Siding,Windows,Heating Systems, Plumbing, Electrical, Cosmetics & Deleaded. Long term tenants, solid rental w virtually no vacancy history. Three large units each configured as 4 bedrooms- 12 bedrooms total. The oversized original sitting rooms were converted into additional bedrooms, creating a highly functional 4 bdrm layout. Each of the three units has its own washer/dryer hookups; designed for convenience and functionality. The property also includes a two-car garage, offering secure parking and additional income potential. Residents will appreciate access to a community playground, adding an extra dimension to neighborhood living. This property represents an unparalleled turn-key investor opportunity to maximize profit ,achieve your business goals & grow your portfolio in this vibrant Worcester market!
    [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] => The 2-Year-Old
        )

[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
        (
            [0] => French Doors
        )

[last_month_required] => Array
        (
        )

[last_sync_date] => 2026-07-21 05:03:36
    [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
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73551299
    [neighborhoods] => 
    [net_income_calc] => 70446
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AC1094
            [name] => Blue Sky Realty
            [phone] => 508-757-2583
        )

[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] => 850000
    [price_per_sqft] => 207.27
    [price_per_unit] => 283333.33333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 9954.27
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

[roof_material] => Array
        (
        )

[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] => 122
    [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] => 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] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 9954
    [total_gross_income] => 80400
    [total_parking] => 10 (2 Garage)
    [trash_expense] => Array
        (
        )

[travel_routes] => 
    [uffi] => Array
        (
            [0] => No
        )

[unit_1_bathrooms] => 1 Full
    [unit_1_bedrooms] => 4
    [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] => 4
    [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] => 4
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[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] => 122 Dorchester 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

38 More Photos

Active

122 Dorchester St, Worcester MA 01604

$850,000

Annual Expenses for 122 Dorchester St, Worcester MA 01604

Annual Income & Unit Breakdown for 122 Dorchester St, Worcester MA 01604

General Information for 122 Dorchester St, Worcester MA 01604

Disclosures for 122 Dorchester St, Worcester MA 01604

Financial Information for 122 Dorchester St, Worcester MA 01604

Location Information for 122 Dorchester St, Worcester MA 01604

Contact Information for 122 Dorchester St, Worcester MA 01604

Agent

Office

Payment Calculator

Exclusive Listing Agent

Blue Sky Realty

Kelly A. Nelson