Two-Unit Duplex with Central
New
For Sale
$475,000
128 Endicott St, Worcester, MA 01610
Both apartments are vacant, allowing a new owner to choose occupants and establish leases.
Property Size1,300 SF
Lot Size0.13 Acres
Price / SF$365.38
Days on Market5
Property Features for 128 Endicott St
General Information
Standard status
Active
Size
1,300 SF
Lot size
0.13 Acres
Property subtype
Residential Income
Site & Location
Neighborhood
Union Hill C.w.a.
Additional Details
Multifamily Units
2
Taxes and HOA fees
Annual Taxes
$4,323
Amenities
central air conditioning
central heat
outdoor space
Listing Agency:
eXp Realty LLC
(888) 854-7493
Listed By:
Ruby Grajales
(508) 713-8615
Source:
Exprealty
Added: Oct 29
Changed: Nov 1
Last Checked: Nov 1 at 2:57PM
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 eXp Realty LLC
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This Worcester duplex contains two apartments with approximately 1,300 square feet of living space. Central air conditioning and heat serve the property, and both units are vacant for a new owner to lease. The roof was replaced in 2019, and a furnace was installed in December 2025.
The property occupies a 5,750-square-foot lot at 128 Endicott St in Worcester, Massachusetts.
The property occupies a 5,750-square-foot lot at 128 Endicott St in Worcester, Massachusetts.
Key Highlights
- Two‑family property with approximately 1,300 square feet of living space
- Delivered vacant, with both apartments available for new leases
- Central air conditioning and heat throughout
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$19,091
Cap Rate
4.02%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$381,820
$381.8K
Cap Rate 7%
$272,729
$272.7K
Cap Rate 9%
$212,122
$212.1K
Market Conditions
NOI Build-Up for 1,300 SF
Gross rent
$28.9K $22.20/SF
− Vacancy
−$1.6K −$1.22/SF
EGI
$27.3K $20.98/SF
− OpEx
−$8.2K −$6.29/SF
NOI
$19.1K $14.69/SF
Area
Worcester, MA
Vacancy
5.50%
Lease Rate
$22.20 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap Rate 5%
$381,820
Cap Rate 7%
$272,729
Cap Rate 9%
$212,122
Alternative Uses
Best Use
Multifamily LT 5
$272.7K
$238.6K – $318.2K
NOI $19,091 @ 7.0% cap · market cap 4.02%
Second Best
Apartment 5plus
$250.4K
$219.1K – $292.1K
NOI $17,525 @ 7.0% cap · market cap 3.69%
Theoretical Best
Office A
$433.9K
$379.7K – $506.2K
NOI $30,374 @ 7.0% cap · market cap 6.39%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
1,260
Businesses Nearby
Explore this area
Business Placement
Demographics for 01610, MA
28,717
Population
10,263
Households
2.8
Avg Household Size
28
Median Age
18%
College-Educated
74%
High-School Grad
2.1 sq mi
ZIP Area
13,675
Density / Sq Mi
$43,757
Median Household Income
$22,978
Median Earnings
$1,339
Median Rent
$279,100
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in Northeast region
Frequently Asked Questions
What type of property is this?
Duplex - Both apartments are vacant, allowing a new owner to choose occupants and establish leases.
Where is this duplex located?
The property is located at 128 Endicott St Worcester, MA.
What is the asking price?
The asking price for this property is $475,000.
What are key features of this property?
This property features: Two‑family property with approximately 1,300 square feet of living space; Delivered vacant, with both apartments available for new leases; Central air conditioning and heat throughout
