For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Worcester Three-Family House Hacker Special Title is generated by Realmo AI

    100 Burncoat St, Worcester, MA 01605

    View on Map
    Claim this Listing
    For Sale
    $645,000

    Converted grand single-family, ideal for owner-occupant setup.

    Type:Investment
    Property size:
    3,454 SF
    Price / SF:
    $186/SF
    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

    We can help!

    Contact an agent
    Lisa A. Bradley

    Listing office

    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

    This 3,454 square foot Worcester three-family property, a converted grand single-family home, is located on a prominent street. It offers a setup suitable for owner-occupants. The property includes three units with unique floor plans. "Kenwood 1" is a three-bedroom, one-and-a-half-bathroom townhouse-style unit with one bedroom on the first floor and two upstairs. It features exclusive backyard use and garage access. "Burncoat 1" is a two-bedroom, one-bathroom first-floor unit, and "Burncoat 2" is a one-bedroom, one-bathroom second-floor unit. Major infrastructure updates include a gas heat conversion in 2013, a new water and sewer line in 2017, and Mass Save insulation with attic sealing in 2023. Two units feature remote Wi-Fi thermostats for high efficiency. The property is located near universities, parks, and shopping, with easy highway access. The bike score is 21, indicating it is somewhat bikeable. The walk score is 59, indicating it is somewhat walkable. The transit score is 38, indicating some transit options are available.

    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
    3,454 SF · lease $22.20/SF/yr · vacancy 5.50% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $724.6K
    $634.0K – $845.4K (±1% cap)
    NOI $50,723 @ 7.0% cap · market cap 7.86%
    Second Best
    Apartment 5plus
    $665.2K
    $582.0K – $776.0K (±1% cap)
    NOI $46,562 @ 7.0% cap · market cap 7.22%
    Theoretical Best
    Office A
    $1.15M
    $1.01M – $1.35M (±1% cap)
    NOI $80,701 @ 7.0% cap · market cap 12.51%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Triplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Worcester
    County
    Worcester
    State
    Massachusetts
    Longitude
    -71.7911243
    Latitude
    42.2931647

    FAQs

    What type of property is this?
    Triplex - Converted grand single-family, ideal for owner-occupant setup.
    Where is this triplex located?
    The property is located at 100 Burncoat St Worcester, MA.
    What is the asking price?
    The asking price for this property is $645,000.
    What are key features of this property?
    This property features: 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.
    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message