100 Burncoat St, Worcester, MA 01605
Converted grand single-family, ideal for owner-occupant setup.
- Added:
- Apr 24, 2026
- Days on Market:
- 65
- Last Refresh:
- Apr 24 at 4:23 pm
Property Features for 100 Burncoat St
General Information
- Standard status
- Active
- Size
- 3,454 SF
- Property subtype
- Investment
Building Details
- Year Built
- 1890
Listing office (617) 803-9863
Listing date Apr 24, 2026
Source Elliman
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Lisa A. Bradley
HighLights
- Ideal for house hacking: Live in one unit and rent out the other two to offset mortgage costs.
- Premier unit (Kenwood 1): Spacious 3BR/1.5BA townhouse‑style layout with exclusive backyard and garage access.
- Three separate units provide diverse rental income opportunities: 3BR/1.5BA, 2BR/1BA, and 1BR/1BA.
- Major infrastructure updates: Gas heat conversion (2013), new water/sewer line (2017), and Mass Save insulation with attic sealing (2023).
- Convenient location near universities, parks, shopping, and with easy highway access.
- Two units equipped with remote Wi‑Fi thermostats for energy efficiency.
Overview
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $76.7k | $22.20 |
| − Vacancy | −$4.2k | −$1.22 |
| EGI | $72.5k | $20.98 |
| − OpEx | −$21.7k | −$6.29 |
| NOI | $50.7k | $14.69 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Worcester
- County
- Worcester
- State
- Massachusetts
- Longitude
- -71.7911243
- Latitude
- 42.2931647