Renovated Triplex Near Clark
New
For Sale
$1,150,000
484 Park Ave, Worcester, MA 01610
Three-family property with updated upper units, in-unit laundry, and access to area universities, shops, restaurants, and public transportation.
Property Size4,257 SF
Price / SF$270.14
Days on Market7
Property Features for 484 Park Ave
General Information
Standard status
Active
Size
4,257 SF
Property subtype
Residential Income
Zoning
BG-3
Net Operating Income
$103,200
Additional Details
Gross Income
$103,200
Public Transit
Yes
Multifamily Units
3
Taxes and HOA fees
Annual Taxes
$6,372
Amenities
laundry in each unit
Building Details
Building Size
4,257 SF
Year Built
1898
Listing Agency:
Beljen Properties
(413) 786-0584
Listed By:
Rubee Hans · License #452508574
Source:
413realestate
Added: Aug 23
Changed: Aug 28
Last Checked: Aug 24 at 3:06AM
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 Beljen Properties
Investment Insights
Based on property information with market context.
This 4,257-square-foot triplex at 484 Park Ave includes three residential units. The second- and third-floor apartments have been renovated with new kitchens, bathrooms, and appliances. Hardwood flooring runs throughout those updated units, and each apartment includes its own laundry. Additional improvements include a new roof and freshly painted exterior.
The property is located in Worcester, approximately a five-minute walk from Clark University. Worcester Polytechnic Institute is 1.5 miles away, and Worcester State University is 1.6 miles away. Shops, restaurants, and public transportation are also nearby.
The property is located in Worcester, approximately a five-minute walk from Clark University. Worcester Polytechnic Institute is 1.5 miles away, and Worcester State University is 1.6 miles away. Shops, restaurants, and public transportation are also nearby.
Key Highlights
- 4,257 SF triplex with three residential units
- Second- and third‑floor apartments renovated with new kitchens, bathrooms, and appliances
- Hardwood flooring throughout the updated upper units
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$62,515
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
5.44%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,250,300
$1.3M
Cap Rate 7%
$893,071
$893.1K
Cap Rate 9%
$694,611
$694.6K
Market Conditions
NOI Build-Up for 4,257 SF
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.
Gross rent
$94.5K $22.20/SF
− Vacancy
−$5.2K −$1.22/SF
EGI
$89.3K $20.98/SF
− OpEx
−$26.8K −$6.29/SF
NOI
$62.5K $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 rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$1,250,300
Cap Rate 7%
$893,071
Cap Rate 9%
$694,611
Alternative Uses
Best Use
Multifamily LT 5
$893.1K
$781.4K – $1.04M
NOI $62,515 @ 7.0% cap · market cap 5.44%
Second Best
Apartment 5plus
$819.8K
$717.3K – $956.4K
NOI $57,386 @ 7.0% cap · market cap 4.99%
Theoretical Best
Office A
$1.42M
$1.24M – $1.66M
NOI $99,463 @ 7.0% cap · market cap 8.65%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
3
Residential units
Location Intelligence
Trade Area within ½ mile
1,266
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
Market
Vacancy Rate% for Multifamily in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Triplex - Three-family property with updated upper units, in-unit laundry, and access to area universities, shops, restaurants, and public transportation.
Where is this triplex located?
The property is located at 484 Park Ave Worcester, MA.
What is the asking price?
The asking price for this property is $1,150,000.
What are key features of this property?
This property features: 4,257 SF triplex with three residential units; Second- and third‑floor apartments renovated with new kitchens, bathrooms, and appliances; Hardwood flooring throughout the updated upper units
