21 Kendall Street, Worcester, MA 01605
Three-family property on a corner lot, sold as-is with occupants.
- Added:
- Dec 29, 2025
- Days on Market:
- 161
- Last Refresh:
- Apr 21 at 6:48 am
Property Features for 21 Kendall Street
General Information
- Standard status
- Active
- Size
- 2,561 SF
- Property subtype
- Multi-family
Building Details
- Year Built
- 1890
Listing agent Linda Hale
Listing office ERA Key Realty Services- Auburn
Listing date Dec 29, 2025
Source Stevebremis
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 ERA Key Realty Services- Auburn
HighLights
- Corner lot location
- Three‑family property
- Property being sold 'as is'
- Occupied property
- Year Built: 1890
- Cash sale required
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 | $56.9k | $22.20 |
| − Vacancy | −$3.1k | −$1.22 |
| EGI | $53.7k | $20.98 |
| − OpEx | −$16.1k | −$6.29 |
| NOI | $37.6k | $14.69 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Worcester
- County
- Worcester
- State
- Massachusetts
- Longitude
- -71.7948091
- Latitude
- 42.2738284
