Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
86 Hamilton Street
Worcester, MA 01604
Asking Price
$2.30M
Cap Rate
8.25%
Asset Type
Apartment Building Multifamily
Class
Class B
What's Special
Multi-Family | 12 Units | 12,535 Sq Ft <p><strong>SEPARATELY METERED UTILITIES </strong></p><p>Tenants are responsible for heat, hot water, and electricity which they pay directly. The Landlord is responsible for common area electric and domestic water & sewer. </p><p><strong>OFF-STREET PARKING</strong> </p><p>The Property features ample off-street parking with over 12 spaces located behind the property. </p><p><strong>VALUE-ADD POTENTIAL</strong> </p><p>All of the rents except for one are below the current market rates for comparabl
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
3.48%
DSCR
0.59
Underwater
Cash-on-Cash
-8.20%
Monthly Payment
$11,379.145
Annual Cash Flow
$-56,549.741
