Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

82-84 Willie Street, Lowell MA 01854

$869,900

Estimated $2,027/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $289,966.67

Total Rent: 77400/year

Estimated CAP Rate:

12 Bedrooms

Baths

3771

Total Parking: 2

2,178 (0.05)

Great opportunity for the buyer of this fully tenanted triple-decker in the Acre, a neighborhood undergoing significant revitalization efforts. All three units currently occupied with a total monthly rent roll of $6450.00, and with significant upside potential. Each unit provides a kitchen, living room, four bedrooms and one full bath, with both the 2nd and 3rd floor units having an additional enclosed porch, which are not noted in the room count below. Each unit also offers a full front porch. All units are separately metered and tenants are responsible for payment of own electric, heat, hot water and cooking. Unit electric panels for each apartment, and hot water tanks, are in the basement. Hot water tanks are newer, 2 x 2024 and 1 x 2025. Each unit has its own heating system. Heating system for 1st floor is in the basement and both 2nd floor and 3rd floor heating units are in their respective apartments. All three units are lead compliant, with certificates in hand. All three units have current rental unit permits. Location is on public transit and within a short distance of all area amenities. Both the bus depot and train station are a short distance away, and the Lowell Connector, RT-3, I-495 and RT-38 are all within a quick drive. This is a solid property with a strong rental history and plenty of room for movement on the rents. Buyer is aware and acknowledges that Seller may perform an IRC Section 1031 tax deferred exchange. Seller requests Buyer’s cooperation in such an exchange and agrees to hold Buyer harmless from any and all claims, costs, liabilities, or delays in time resulting from such an exchange. Buyer agrees to an assignment of this contract by the Seller.

This home has been viewed 7 times

Last Checked: September 15th, 2026 at 10:18pm (Source: MLS PIN #73569734)

Gross Income: $77,400

Gross Expenses: $7,399

Net Income Calc: $70,001

Annual Expenses for 82-84 Willie Street, Lowell MA 01854

Total Gross Expenses (Calculated)$7,399/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax7399

Annual Income & Unit Breakdown for 82-84 Willie Street, Lowell MA 01854

Total Gross Income (Calculated)$77,400

Unit 1

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

LeaseN

Bedrooms4

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 82-84 Willie Street, Lowell MA 01854

Listing ID73569734

Property TypeMulti Family / 3 Family

Price869900 ($230.68/SqFt)

Style3 Family

CityLowell

CountyMiddlesex

Neighborhood(s)

Approximate Living Area Total3771

Approximate Lot Size (Acres)0.05

Total Parking2

Garage Parking0

Year Built1900

Year Built SourcePublic Records

Year Built DetailsUnknown/Mixed

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof Material

BasementFull

Construction MaterialsFrame

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningUMF

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 82-84 Willie Street, Lowell MA 01854

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsWasher

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 82-84 Willie Street, Lowell MA 01854

Real Estate Taxes7399

Tax Year2026

Assessed Value$651,900

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 82-84 Willie Street, Lowell MA 01854

Elementary SchoolLowell Public

Middle SchoolLowell Public

High SchoolLowell Public

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 82-84 Willie Street, Lowell MA 01854

Agent

Name: Brian Donoghue

Office

Name: Universal Property Management

Phone: 978-937-9327

Payment Calculator

, Interest

Property Taxes 616.58

Principal & Interest 5360.05

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

Universal Property Management

Brian Donoghue

Agent Phone

Office Phone

(978) 937-9327

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.05 acres (2,178 SqFt)
    [add_date] => 2026-09-15 22:18:34
    [address] => Willie Street
    [agent] => Array
        (
            [address] => 101a Middlesex Street
            [city] => North Chelmsford
            [id] => CT000075
            [name] => Brian Donoghue
            [national_association] => 456012065
            [office] => D95031
            [state] => MA
            [zip] => 01863
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3771
    [approx_lot_size_acres] => 0.05
    [approx_lot_size_sqft] => 2178
    [assessed_value] => $651,900
    [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] => Lowell
    [community_features] => Array
        (
            [0] => Walk/jog Trails
        )

[compensation_based_on] => Array
        (
        )

[complex_complete] => Array
        (
        )

[construction_materials] => Array
        (
            [0] => Frame
        )

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

[cooperating_agent_commission] => Array
        (
        )

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

[deposit_required] => Array
        (
        )

[deqe] => 
    [description] => Great opportunity for the buyer of this fully tenanted triple-decker in the Acre, a neighborhood undergoing significant revitalization efforts. All three units currently occupied with a total monthly rent roll of $6450.00,  and with significant upside potential.  Each unit provides a kitchen, living room, four bedrooms and one full bath, with both the 2nd and 3rd floor units having an additional enclosed porch, which are not noted in the room count below.  Each unit also offers a full front porch.  All units are separately metered and tenants are responsible for payment of own electric, heat, hot water and cooking. Unit electric panels for each apartment, and hot water tanks, are in the basement.  Hot water tanks are newer, 2 x 2024 and 1 x 2025.  Each unit has its own heating system.  Heating system for 1st floor is in the basement and both 2nd floor and 3rd floor heating units are in their respective apartments.  All three units are lead compliant, with certificates in hand.  All three units have current rental unit permits. Location is on public transit and within a short distance of all area amenities. Both the bus depot and train station are a short distance away, and the Lowell Connector, RT-3, I-495 and RT-38 are all within a quick drive. This is a solid property with a strong rental history and plenty of room for movement on the rents.  Buyer is aware and acknowledges that Seller may perform an IRC Section 1031 tax deferred exchange. Seller requests Buyer’s cooperation in such an exchange and agrees to hold Buyer harmless from any and all claims, costs, liabilities, or delays in time resulting from such an exchange. Buyer agrees to an assignment of this contract by the Seller.
    [disclosures] => 
    [documents_available] => Array
        (
        )

[electric] => Array
        (
            [0] => 220 Volts
        )

[electric_expense] => Array
        (
        )

[elementary_school] => Lowell Public
    [en_suite_bath] => Array
        (
            [0] => Yes
        )

[energy_features] => 
    [entry_level] => Array
        (
        )

[estimated_monthly_payment] => 
    [exclusions] => Array
        (
            [0] => Washer
        )

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

[gas_expense] => Array
        (
        )

[gross_income] => Array
        (
        )

[half_baths] => 
    [handicap_access] => 
    [heating] => 
    [heating_expense] => Array
        (
        )

[high_school] => Lowell Public
    [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] => 2026-09-15 22:18:34
    [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
        (
            [0] => Gentle Sloping
        )

[management_expense] => Array
        (
        )

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

[mls_area] => 
    [mls_id] => 73569734
    [neighborhoods] => 
    [net_income_calc] => 70001
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => D95031
            [name] => Universal Property Management
            [phone] => 978-937-9327
        )

[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] => 869900
    [price_per_sqft] => 230.68
    [price_per_unit] => 289966.66666667
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 7399
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[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] => 82-84
    [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] => 
    [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] => 
    [tax_year] => 2026
    [team] => 
    [team_agents] => Array
        (
        )

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 7399
    [total_gross_income] => 77400
    [total_parking] => 2
    [trash_expense] => Array
        (
        )

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

[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] => 82-84 Willie Street, Lowell MA 01854
    [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
        (
        )

[raw] => 
)

EXIT

29 More Photos

Active

82-84 Willie Street, Lowell MA 01854

$869,900

Annual Expenses for 82-84 Willie Street, Lowell MA 01854

Annual Income & Unit Breakdown for 82-84 Willie Street, Lowell MA 01854

General Information for 82-84 Willie Street, Lowell MA 01854

Disclosures for 82-84 Willie Street, Lowell MA 01854

Financial Information for 82-84 Willie Street, Lowell MA 01854

Location Information for 82-84 Willie Street, Lowell MA 01854

Contact Information for 82-84 Willie Street, Lowell MA 01854

Agent

Office

Payment Calculator

Exclusive Listing Agent

Universal Property Management

Brian Donoghue