Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Pending

78 Edgewater Dr, Blackstone MA 01504

$399,900

Estimated $1,294/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $133,300

Total Rent: 25800/year

Estimated CAP Rate:

4 Bedrooms

Baths

2208

Total Parking: 6 (1 Garage)

13,939 (0.32)

Calling all contractors ready for a project. This ranch style home has a full first floor apartment and there are 2 - 1 bedroom units, one in the lower level and one in the back side of house. All units need rehab. House has frontage on Harris Pond to enjoy fishing, kayaking, skating etc. Buyer will need to connect to town sewer. Long term tenants reflect lower than market rent. Fix it up and it will be a real money maker.

This home has been viewed 7 times

Last Checked: September 14th, 2026 at 7:43am (Source: MLS PIN #73565224)

Gross Income: $25,800

Gross Expenses: $7,750

Net Income Calc: $18,050

Waterfront

Water Views

Annual Expenses for 78 Edgewater Dr, Blackstone MA 01504

Total Gross Expenses (Calculated)$7,750/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7750

Annual Income & Unit Breakdown for 78 Edgewater Dr, Blackstone MA 01504

Total Gross Income (Calculated)$25,800

Unit 1

Rental Income$0

LeaseN

Bedrooms2

Bathrooms1 Full

Floor1

Levels in Unit1

Rent IncludesHeat

Unit 2

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor0

Levels in Unit1

Rent IncludesHeat

Unit 3

Rental Income$0

LeaseN

Bedrooms1

Bathrooms1 Full

Floor1

Levels in Unit2

Rent IncludesHeat

General Information for 78 Edgewater Dr, Blackstone MA 01504

Listing ID73565224

Property TypeMulti Family / 3 Family

Price399900 ($181.11/SqFt)

Style3 Family

CityBlackstone

CountyWorcester

Neighborhood(s)

Approximate Living Area Total2208

Approximate Lot Size (Acres)0.32

Total Parking6 (1 Garage)

Garage Parking1

Year Built1955

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerInspection Required For Sale

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction MaterialsFrame

Lot Features

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningR1

Water ViewsYes

Water Views FeaturesBay

Waterfront1

Waterfront FeaturesRiver

Terms

Disclosures for 78 Edgewater Dr, Blackstone MA 01504

Lead PaintNone

UFFINo

Living Area Includes BasementYes

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsKitchen Table

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 78 Edgewater Dr, Blackstone MA 01504

Real Estate Taxes7750

Tax Year2026

Assessed Value$525,800

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 78 Edgewater Dr, Blackstone MA 01504

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 78 Edgewater Dr, Blackstone MA 01504

Agent

Name: Suzanne Ranieri

Office

Name: Coldwell Banker Realty - Franklin

Phone: 508-541-6200

Payment Calculator

, Interest

Property Taxes 645.83

Principal & Interest 2464.06

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Coldwell Banker Realty - Franklin

Suzanne Ranieri

Agent Phone

Office Phone

(508) 541-6200

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.32 acres (13,939 SqFt)
    [add_date] => 2026-09-14 07:43:33
    [address] => Edgewater Dr
    [agent] => Array
        (
            [address] => 5 Reservoir Drive
            [city] => Bellingham
            [id] => BB980215
            [name] => Suzanne Ranieri
            [national_association] => 449000332
            [office] => AN6210
            [state] => MA
            [zip] => 02019
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 2208
    [approx_lot_size_acres] => 0.32
    [approx_lot_size_sqft] => 13939
    [assessed_value] => $525,800
    [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] => 4
    [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] => Blackstone
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[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] => Calling all contractors ready for a project.  This ranch style home has a full first floor apartment and there are 2 - 1 bedroom units, one in the lower level and one in the back side of house. All units need rehab. House has frontage on Harris Pond to enjoy fishing, kayaking, skating etc. Buyer will need to connect to town sewer. Long term tenants reflect lower than market rent. Fix it up and it will be a real money maker.
    [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] => Kitchen Table
        )

[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
        (
            [0] => River
        )

[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] => 2026-09-14 07:43:33
    [laundry_features] => Array
        (
        )

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

[lease_term] => Array
        (
        )

[levels_in_unit] => 4
    [living_area] => 
    [living_area_disclosure] => Array
        (
        )

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

[lot_features] => Array
        (
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73565224
    [neighborhoods] => 
    [net_income_calc] => 18050
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN6210
            [name] => Coldwell Banker Realty - Franklin
            [phone] => 508-541-6200
        )

[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] => 399900
    [price_per_sqft] => 181.11
    [price_per_unit] => 133300
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 7750
    [references_required] => Array
        (
        )

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

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 12
    [schools] => 
    [senior_community] => 
    [sewer] => Array
        (
            [0] => Inspection Required For Sale
        )

[sewer_expense] => Array
        (
        )

[short_sale] => Array
        (
        )

[special_listing_conditions] => Array
        (
        )

[state] => Massachusetts
    [state_code] => MA
    [status] => Array
        (
            [0] => Pending
        )

[street_number] => 78
    [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] => 
    [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] => 1
    [tag_waterview] => 1
    [tax_year] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7750
    [total_gross_income] => 25800
    [total_parking] => 6 (1 Garage)
    [trash_expense] => Array
        (
        )

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

[unit_1_bathrooms] => 1 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] => 0
    [unit_2_lease] => Array
        (
            [0] => N
        )

[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
        (
            [0] => N
        )

[unit_3_levels] => 2
    [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] => 78 Edgewater Dr, Blackstone MA 01504
    [utilities] => Array
        (
            [0] => 110 Volts
        )

[view] => Array
        (
        )

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

[water_expense] => Array
        (
        )

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

[water_views_features] => Array
        (
            [0] => Bay
        )

[waterfront] => 1
    [waterfront_features] => Array
        (
            [0] => River
        )

[year_built] => 1955
    [year_built_details] => Actual
    [year_built_source] => Public Records
    [year_renovated] => 
    [zip] => 1971
    [zips] => 
    [zoning] => R1
    [zoning_details] => 
    [media] => Array
        (
            [0] => https://www.bostonrealestate.com/wp-content/uploads/WPL/814638/MLS1.jpg
            [1] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=2
            [2] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=3
            [3] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=4
            [4] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=5
            [5] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=6
            [6] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=7
            [7] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=8
            [8] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=9
            [9] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=10
            [10] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=11
            [11] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=12
            [12] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=13
            [13] => https://media.mlspin.com/photo.aspx?mls=73565224&w=1024&h=768&n=14
        )

[raw] => 
)

EXIT

12 More Photos

Pending

78 Edgewater Dr, Blackstone MA 01504

$399,900

Annual Expenses for 78 Edgewater Dr, Blackstone MA 01504

Annual Income & Unit Breakdown for 78 Edgewater Dr, Blackstone MA 01504

General Information for 78 Edgewater Dr, Blackstone MA 01504

Disclosures for 78 Edgewater Dr, Blackstone MA 01504

Financial Information for 78 Edgewater Dr, Blackstone MA 01504

Location Information for 78 Edgewater Dr, Blackstone MA 01504

Contact Information for 78 Edgewater Dr, Blackstone MA 01504

Agent

Office

Payment Calculator

Exclusive Listing Agent

Coldwell Banker Realty - Franklin

Suzanne Ranieri