Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

35-37 Tirrell Street, Worcester MA 01603

Active

35-37 Tirrell Street, Worcester MA 01603

$1,295,000

Estimated $3,212/month Calculator

Multi Family

Total Units: 5

Price Per Unit: $259,000

Total Rent: 87000/year

Estimated CAP Rate:

13 Bedrooms

Baths

6976

Total Parking: 12 (1 Garage)

9,189 (0.21)

Group Showings by appointment: July 28th 1:00-3:00 July 29 3:00-5:00 Confirm w /agent on appointment.. Exceptional investment! Stately 5-unit property offers 6,976 sq. ft. of beautifully maintained living space w/ outstanding curb appeal & timeless architectural appeal. Featuring three 3-bedroom units & two 2-bedroom units, each w/ separate utilities plus a landlord meter, this income-producing property is built for long-term success. Inside, you'll find stunning period details including gleaming HW floors, classic tile bathroom flrs, custom built-ins, fireplaces, & rich character rarely found today. Many units feature upgraded cabinetry & granite countertops, blending historic charm w/ modern finishes. Recent improvements include a new roof (2023). 1 new steam boiler. 24x32 garage!! Extra income! Conveniently located within walking distance to Clark University w/ easy commuter access, this is a rare opportunity to own a distinctive multi-family investment.

This home has been viewed 7 times

Last Checked: July 24th, 2026 at 6:43am (Source: MLS PIN #73547602)

Gross Income: $87,000

Gross Expenses: $15,943

Net Income Calc: $71,057

Water Views

Annual Expenses for 35-37 Tirrell Street, Worcester MA 01603

Total Gross Expenses (Calculated)$15,943/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax13343

Annual Income & Unit Breakdown for 35-37 Tirrell Street, Worcester MA 01603

Total Gross Income (Calculated)$87,000

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full, 1 Half

Floor1

Levels in Unit2

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

Unit 4

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor3

Levels in Unit1

Rent IncludesHeat

General Information for 35-37 Tirrell Street, Worcester MA 01603

Listing ID73547602

Property TypeMulti Family

Price1295000 ($185.64/SqFt)

Style5+ Family - 5+ Units Up/down

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total6976

Approximate Lot Size (Acres)0.21

Total Parking12 (1 Garage)

Garage Parking1

Year Built1889

Year Built SourceOwner

Year Built DetailsRenovated Since

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 35-37 Tirrell Street, Worcester MA 01603

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourceOwner

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 35-37 Tirrell Street, Worcester MA 01603

Real Estate Taxes13343

Tax Year2025

Assessed Value$1,011,600

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 35-37 Tirrell Street, Worcester MA 01603

Neighborhood(s)

Area Amenities

Contact Information for 35-37 Tirrell Street, Worcester MA 01603

Agent

Name: Donna Caissie

Office

Name: 2 Sisters Realty & Associates

Phone: 774-641-3325

Payment Calculator

, Interest

Property Taxes 1111.92

Principal & Interest 7979.38

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

2 Sisters Realty & Associates

Donna Caissie

Agent Phone

Office Phone

(774) 641-3325

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.21 acres (9,189 SqFt)
    [add_date] => 2026-07-23 18:28:35
    [address] => Tirrell Street
    [agent] => Array
        (
            [address] => 67 Old Howarth Road
            [city] => 0xford
            [id] => K9503124
            [name] => Donna Caissie
            [national_association] => 453011278
            [office] => AN7711
            [state] => MA
            [zip] => 01504
        )

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

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

[approx_living_area_total] => 6976
    [approx_lot_size_acres] => 0.21
    [approx_lot_size_sqft] => 9189
    [assessed_value] => $1,011,600
    [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] => 13
    [building_amenities] => Array
        (
        )

[building_area_source] => Array
        (
            [0] => Owner
        )

[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
        (
        )

[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
        (
            [0] => Split
        )

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Group Showings by appointment: July 28th 1:00-3:00 July 29 3:00-5:00 Confirm w /agent on appointment..  Exceptional investment! Stately 5-unit property offers 6,976 sq. ft. of beautifully maintained living space w/ outstanding curb appeal & timeless architectural appeal. Featuring three 3-bedroom units & two 2-bedroom units, each w/ separate utilities plus a landlord meter, this income-producing property is built for long-term success. Inside, you'll find stunning period details including gleaming HW floors, classic tile bathroom flrs, custom built-ins, fireplaces, & rich character rarely found today. Many units feature upgraded cabinetry & granite countertops, blending historic charm w/ modern finishes. Recent improvements include a new roof (2023).  1 new steam boiler. 24x32 garage!! Extra income! Conveniently located within walking distance to Clark University w/ easy commuter access, this is a rare opportunity to own a distinctive multi-family investment.
    [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] => 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] => 1
    [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] => 2026-07-24 06:43:34
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 8
    [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] => 73547602
    [neighborhoods] => 
    [net_income_calc] => 71057
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 5
    [office] => Array
        (
            [id] => AN7711
            [name] => 2 Sisters Realty & Associates
            [phone] => 774-641-3325
        )

[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] => 1295000
    [price_per_sqft] => 185.64
    [price_per_unit] => 259000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5+ Family - 5+ Units Up/down
        )

[real_estate_tax] => 13343
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 25
    [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] => 35-37
    [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] => 1
    [tag_generator] => 
    [tag_green_features] => 1
    [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] => 1
    [tax_year] => 2025
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 15943
    [total_gross_income] => 87000
    [total_parking] => 12 (1 Garage)
    [trash_expense] => Array
        (
        )

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

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

[unit_1_levels] => 2
    [unit_1_rent] => Array
        (
        )

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

[unit_2_levels] => 2
    [unit_2_rent] => Array
        (
        )

[unit_3_bathrooms] => 1 Full
    [unit_3_bedrooms] => 2
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
            [0] => N
        )

[unit_3_levels] => 1
    [unit_3_rent] => Array
        (
        )

[unit_4_bathrooms] => 1 Full
    [unit_4_bedrooms] => 2
    [unit_4_floor] => 3
    [unit_4_lease] => Array
        (
            [0] => N
        )

[unit_4_levels] => 1
    [unit_4_rent] => Array
        (
        )

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 35-37 Tirrell Street, Worcester MA 01603
    [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

33 More Photos

Active

35-37 Tirrell Street, Worcester MA 01603

$1,295,000

Annual Expenses for 35-37 Tirrell Street, Worcester MA 01603

Annual Income & Unit Breakdown for 35-37 Tirrell Street, Worcester MA 01603

General Information for 35-37 Tirrell Street, Worcester MA 01603

Disclosures for 35-37 Tirrell Street, Worcester MA 01603

Financial Information for 35-37 Tirrell Street, Worcester MA 01603

Location Information for 35-37 Tirrell Street, Worcester MA 01603

Contact Information for 35-37 Tirrell Street, Worcester MA 01603

Agent

Office

Payment Calculator

Exclusive Listing Agent

2 Sisters Realty & Associates

Donna Caissie