484 Burncoat St Worcester — Photo 1 of 9
Recent Drop: $80,001
$1,649,999
Investment Analysis — 484 Burncoat St
Worcester, MA 01606
Based on rent reported on the MLS listing, a home in 01606 carries $12,901/mo in gross rent — about a 6.43% cap rate and $106,154/yr in estimated NOI at the $1,649,999 list price. Adjust every assumption in the calculator below.
Beds
--
Baths
--
SqFt
--
Style
Other
Built
1920
Two buildings consisting of 5 residential units and one Day Care. and 12 Garages, The Day Care is a very stable tenant on a 5 year lease with an option to renew. Rent adjusts every year to the consumer price index
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Property History
$1,649,999
Was $1,699,999
Sep 21, 2026
MLS® 73567448
$1,699,999
Was $1,730,000
Sep 17, 2026
MLS® 73567448
$1,730,000
Aug 24, 2026
MLS® 73567448
$1,649,999
Aug 6, 2026
MLS® 73559975
Listing Agent: Richard Ovian
Listing Office: BA Property & Lifestyle Advisors
MLS® Number: 73567448