Overview Property Details Payment Calculator Walkability

Add to favorites

Remove from favorites
Send to Friend
Watch changes on this property

Active

404 Cambridge St, Worcester MA 01610

$660,000

Estimated $1,746/month Calculator

Multi Family

Total Units: 3

Price Per Unit: $220,000

Total Rent: 43200/year

Estimated CAP Rate:

9 Bedrooms

Baths

3528

Total Parking: 4

3,794 (0.09)

Excellent investment opportunity in Worcester, right by the Auburn line! This well-maintained three-family offers 9 bedrooms, 3 bathrooms, and approximately 3,528 sq. ft. of living space. Each unit features 3 generously sized bedrooms, an eat-in kitchen, spacious living room, in-unit washer and dryer, and a private open rear porch. Enjoy separate utilities, gas baseboard heating (no parlor heaters), vinyl replacement windows, and off-street parking on a corner lot. The first floor is currently rented out, providing immediate rental income, while one unit will be delivered vacant at closing, with the potential for a second. With rental income already in place and the flexibility to occupy or rent out the remaining units, this property offers a great opportunity for house hackers to significantly offset their mortgage or buy-and-hold investors to capitalize on rental potential and build long-term equity. Conveniently located near grocery stores, schools, shopping, and major commuter routes including I-290, the Mass Pike, and Route 146. Whether you're looking to break into multifamily investing or add another income-producing property to your portfolio, this is an opportunity you won't want to miss! Open houses 11/14 Saturday 11AM-12:30PM and 11/15 Sunday 12:30PM-2PM

This home has been viewed 9 times

Last Checked: November 11th, 2026 at 10:23am (Source: MLS PIN #73600680)

Gross Income: $43,200

Gross Expenses: $8,111

Net Income Calc: $35,089

Annual Expenses for 404 Cambridge St, Worcester MA 01610

Total Gross Expenses (Calculated)$8,111/year

APOD AvailableNo

Heating

Electricity

Water

Gas

Insurance

Sewer

Trash Removal

Repair & Maintenance

Management

Miscellaneous

Real Estate Tax8111

Annual Income & Unit Breakdown for 404 Cambridge St, Worcester MA 01610

Total Gross Income (Calculated)$43,200

Unit 1

Rental Income$0

LeaseY

Bedrooms3

Bathrooms1 Full

Floor1

Levels in Unit1

Rent Includes

Unit 2

Rental Income$0

LeaseN

Bedrooms3

Bathrooms1 Full

Floor2

Levels in Unit1

Rent Includes

Unit 3

Rental Income$0

Lease

Bedrooms3

Bathrooms1 Full

Floor3

Levels in Unit1

Rent Includes

General Information for 404 Cambridge St, Worcester MA 01610

Listing ID73600680

Property TypeMulti Family / 3 Family

Price660000 ($187.07/SqFt)

Style3 Family

CityWorcester

CountyWorcester

Neighborhood(s)

Approximate Living Area Total3528

Approximate Lot Size (Acres)0.09

Total Parking4

Garage Parking0

Year Built1870

Year Built SourcePublic Records

Year Built DetailsActual

WaterPublic

SewerPublic Sewer

Electric220 Volts

Hot Water

Roof MaterialAsphalt/fiberglass Shingles

BasementFull

Construction Materials

Lot FeaturesGentle Sloping

Foundation Description

Accessible Features

Outdoor SpaceCovered

ZoningRG-5

Water Views

Water Views Features

Waterfront0

Waterfront Features

Terms

Disclosures for 404 Cambridge St, Worcester MA 01610

Lead PaintNone

UFFI

Living Area Includes BasementNo

Living Area Disclosure

Building Area SourcePublic Records

ExclusionsPersonal Property

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 404 Cambridge St, Worcester MA 01610

Real Estate Taxes8111

Tax Year2026

Assessed Value$610,800

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 404 Cambridge St, Worcester MA 01610

Neighborhood(s)

Area AmenitiesWalk/jog Trails

Contact Information for 404 Cambridge St, Worcester MA 01610

Agent

Name: Candor Investment Group

Office

Name: eXp Realty LLC

Phone: 888-854-7493

Team Members

Payment Calculator

, Interest

Property Taxes 675.92

Principal & Interest 4066.71

HOA Dues

Term

Interest

Home Price

Down Payment

Exclusive Listing Agent

eXp Realty LLC

Candor Investment Group

Agent Phone

Office Phone

(888) 854-7493

Text Agent Call Agent Call Office

Array
(
    [acres] => Approx. 0.09 acres (3,794 SqFt)
    [add_date] => 2026-11-11 10:23:34
    [address] => Cambridge St
    [agent] => Array
        (
            [address] => 
            [city] => 
            [id] => CN245393
            [name] => Candor Investment Group
            [national_association] => 
            [office] => AN9457
            [state] => 
            [zip] => 
        )

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

[appliances] => Array
        (
        )

[approx_living_area_total] => 3528
    [approx_lot_size_acres] => 0.09
    [approx_lot_size_sqft] => 3794
    [assessed_value] => $610,800
    [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] => 9
    [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] => Excellent investment opportunity in Worcester, right by the Auburn line! This well-maintained three-family offers 9 bedrooms, 3 bathrooms, and approximately 3,528 sq. ft. of living space. Each unit features 3 generously sized bedrooms, an eat-in kitchen, spacious living room, in-unit washer and dryer, and a private open rear porch. Enjoy separate utilities, gas baseboard heating (no parlor heaters), vinyl replacement windows, and off-street parking on a corner lot. The first floor is currently rented out, providing immediate rental income, while one unit will be delivered vacant at closing, with the potential for a second. With rental income already in place and the flexibility to occupy or rent out the remaining units, this property offers a great opportunity for house hackers to significantly offset their mortgage or buy-and-hold investors to capitalize on rental potential and build long-term equity. Conveniently located near grocery stores, schools, shopping, and major commuter routes including I-290, the Mass Pike, and Route 146. Whether you're looking to break into multifamily investing or add another income-producing property to your portfolio, this is an opportunity you won't want to miss! Open houses 11/14 Saturday 11AM-12:30PM and 11/15 Sunday 12:30PM-2PM
    [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] => Personal  Property
        )

[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] => 
    [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] => 2026-11-11 10:23:34
    [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] => 
    [miscellaneuos_expense] => Array
        (
        )

[mls_area] => 
    [mls_id] => 73600680
    [neighborhoods] => 
    [net_income_calc] => 35089
    [net_operating_income] => Array
        (
        )

[number_of_lots] => Array
        (
        )

[number_of_units] => 3
    [office] => Array
        (
            [id] => AN9457
            [name] => eXp Realty LLC
            [phone] => 888-854-7493
        )

[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] => 660000
    [price_per_sqft] => 187.07
    [price_per_unit] => 220000
    [private_pool] => 
    [property_sub_type] => Array
        (
            [0] => 3 Family
        )

[real_estate_tax] => 8111
    [references_required] => Array
        (
        )

[rent_includes] => Array
        (
        )

[repair_maintenance_expense] => Array
        (
        )

[road_frontage_type] => Array
        (
        )

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

[rooms] => 19
    [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] => 404
    [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] => 
    [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] => CN245393
    [team_agents] => Array
        (
            [CN245393] => Array
                (
                    [agent_mls_id] => CN245393
                    [full_name] => Steve Bui
                    [address] => 65 Ridgewood Road
                    [city] => Worcester
                    [state] => MA
                    [postal_code] => 01606
                    [national_association_id] => 453015589
                    [office_mls_id] => AN9457
                )

)

[terms] => Array
        (
        )

[timber_acres] => 
    [title_5] => 
    [total_gross_expense] => 8111
    [total_gross_income] => 43200
    [total_parking] => 4
    [trash_expense] => Array
        (
        )

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

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

[unit_1_levels] => 1
    [unit_1_rent] => Array
        (
        )

[unit_2_bathrooms] => 1 Full
    [unit_2_bedrooms] => 3
    [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] => 3
    [unit_3_floor] => 3
    [unit_3_lease] => Array
        (
        )

[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] => 404 Cambridge St, Worcester MA 01610
    [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

39 More Photos

Active

404 Cambridge St, Worcester MA 01610

$660,000

Annual Expenses for 404 Cambridge St, Worcester MA 01610

Annual Income & Unit Breakdown for 404 Cambridge St, Worcester MA 01610

General Information for 404 Cambridge St, Worcester MA 01610

Disclosures for 404 Cambridge St, Worcester MA 01610

Financial Information for 404 Cambridge St, Worcester MA 01610

Location Information for 404 Cambridge St, Worcester MA 01610

Contact Information for 404 Cambridge St, Worcester MA 01610

Agent

Office

Team Members

Payment Calculator

Exclusive Listing Agent

eXp Realty LLC

Candor Investment Group