Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

484 Burncoat St, Worcester MA 01606

$1,649,999

Estimated $3,634/month Calculator

Multi Family

Total Units: 6

Price Per Unit: $274,999.83

Total Rent: 60000/year

Estimated CAP Rate:

8 Bedrooms

Baths

5232

Total Parking: 46 (12 Garage)

19,518 (0.45)

Turn key exceptional mixed use property consisting of two buildings,5 residential units,1 Day Care,and 12 garages used and rented for storage on 19,000 plus square feet of land. Day Care is State licenced for 39 children. It is in the second year of a three year lease with an option to renew. Rent increases every year based upon the CPI. Day Care address is 50 croydon rd . 50 Croydon has security systemd monitored 24 hours a day. .Heat,Electric and hot water paid by tenant. 50A Croyden Rd is a 2 br,5 rms with 2 baths, 50B Croyden Rd is a 1 br ,3 rms with one bath . Maybe a one year lease Heat and electric paid by tenants. Central Air in Day Care and 50 A Croyden . 50 B has a mini split. 484 Burncoat. consists of 1st floor rear apartment of 1br,3rm,1 bath with electric heat. Tenant pays heat and electric. Front apartment is a 1 br,3rm.1 bath. Tenant pays heat and electric. Owner pays hot water. 484 Burncoat 2nd floor apartment is a 3 br with a open floor plan . It has two baths. Tenant pays heat and electric. Owner pays hot water. !2 garages are rented for storage. Coin operated washer and dryer in 484 Burncoat Street.

This home has been viewed 8 times

Last Checked: September 26th, 2026 at 5:13am (Source: MLS PIN #73559975)

Gross Income: $60,000

Gross Expenses: $11,502

Net Income Calc: $48,498

Annual Expenses for 484 Burncoat St, Worcester MA 01606

Total Gross Expenses (Calculated)$11,502/year

APOD AvailableYes

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax11502.99

Annual Income & Unit Breakdown for 484 Burncoat St, Worcester MA 01606

Total Gross Income (Calculated)$60,000

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms2 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseY

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 4

Rental Income$0

Lease

Bedrooms1

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

General Information for 484 Burncoat St, Worcester MA 01606

Listing ID73559975

Property TypeMulti Family / 5+ Family

Price1649999 ($315.37/SqFt)

Style5-9 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total5232

Approximate Lot Size (Acres)0.45

Total Parking46 (12 Garage)

Garage Parking12

Year Built1920

Year Built SourcePublic Records

Year Built DetailsUnknown/Mixed

WaterPublic

SewerPublic Sewer

Electric

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Area0

Foundation Description

Accessible Features

Outdoor Space

ZoningRS-7

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 484 Burncoat St, Worcester MA 01606

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsOne Set Of Washer And Dryer

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 484 Burncoat St, Worcester MA 01606

Real Estate Taxes11502.99

Tax Year2025

Assessed Value$872,100

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 484 Burncoat St, Worcester MA 01606

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 484 Burncoat St, Worcester MA 01606

Agent

Name: Richard Ovian

Office

Name: BA Property & Lifestyle Advisors

Phone: 508-852-4227

Payment Calculator

, Interest

Property Taxes 958.58

Principal & Interest 10166.77

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

BA Property & Lifestyle Advisors

Richard Ovian

Agent Phone

Office Phone

(508) 852-4227

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.45 acres (19,518 SqFt)
    [add_date] => 2026-08-06 18:08:35
    [address] => Burncoat St
    [agent] => Array
        (
            [address] => 24 Gifford Drrive
            [city] => Worcester
            [id] => K0001990
            [name] => Richard Ovian
            [national_association] => 453000062
            [office] => AN7401
            [state] => MA
            [zip] => 01606
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 5232
    [approx_lot_size_acres] => 0.45
    [approx_lot_size_sqft] => 19518
    [assessed_value] => $872,100
    [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] => 8
    [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] => 5+ 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] => Turn key exceptional mixed use property consisting of two buildings,5 residential units,1 Day Care,and 12 garages used and rented for storage on 19,000 plus square feet of land.   Day Care is State licenced for 39 children. It is in the second year of a three year lease with an option to renew. Rent increases every year based upon the CPI.     Day Care address is 50 croydon rd .   50 Croydon has security systemd monitored 24 hours a day.  .Heat,Electric and hot water paid by tenant.     50A Croyden Rd is a 2 br,5 rms with 2 baths,  50B Croyden Rd is a 1 br ,3 rms with one bath . Maybe a one year lease   Heat and electric paid by tenants.  Central Air in Day Care and 50 A Croyden .  50 B has a mini split.   484 Burncoat.  consists of 1st floor rear apartment of 1br,3rm,1 bath with electric heat.    Tenant pays heat and electric.  Front apartment is a 1 br,3rm.1 bath.    Tenant pays heat and electric.  Owner pays hot water.  484 Burncoat 2nd floor apartment is a 3 br with a open floor plan .  It has two baths.    Tenant pays heat and electric.  Owner pays hot water.  !2 garages are rented for storage.   Coin operated washer and dryer in 484 Burncoat Street.
    [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] => One Set Of Washer And Dryer
        )

[exterior_features] => Array
        (
        )

[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] => 0
    [foundation_materials] => Array
        (
        )

[frontage_length] => 
    [full_baths] => 
    [garage_parking] => 12
    [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] => 2026-09-26 05:13:39
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 6
    [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] => 73559975
    [neighborhoods] => 
    [net_income_calc] => 48498
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 6
    [office] => Array
        (
            [id] => AN7401
            [name] => BA Property & Lifestyle Advisors
            [phone] => 508-852-4227
        )

[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] => 1649999
    [price_per_sqft] => 315.37
    [price_per_unit] => 274999.83333333
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 5-9 Family
        )

[real_estate_tax] => 11502.99
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 17
    [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] => 484
    [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] => 11502
    [total_gross_income] => 60000
    [total_parking] => 46 (12 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 2 Full
    [unit_1_bedrooms] => 2
    [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] => 1
    [unit_2_floor] => 2
    [unit_2_lease] => Array
        (
            [0] => Y
        )

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

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

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

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

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

[unit_level] => 
    [unit_number] => 
    [units_owner_occupied] => 
    [unparsed] => 484 Burncoat St, Worcester MA 01606
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

[water_views] => Array
        (
        )

[water_views_features] => Array
        (
        )

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

[year_built] => 1920
    [year_built_details] => Unknown/Mixed
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 01606
    [zips] => 
    [zoning] => RS-7
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/812621/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73559975&w=1024&h=768&n=13
        )

[raw] => 
)

EXIT

11 More Photos

Active

484 Burncoat St, Worcester MA 01606

$1,649,999

Annual Expenses for 484 Burncoat St, Worcester MA 01606

Annual Income & Unit Breakdown for 484 Burncoat St, Worcester MA 01606

General Information for 484 Burncoat St, Worcester MA 01606

Disclosures for 484 Burncoat St, Worcester MA 01606

Financial Information for 484 Burncoat St, Worcester MA 01606

Location Information for 484 Burncoat St, Worcester MA 01606

Contact Information for 484 Burncoat St, Worcester MA 01606

Agent

Office

Payment Calculator

Exclusive Listing Agent

BA Property & Lifestyle Advisors

Richard Ovian