Share This Listing

Message

963 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • Upon stabilization, this investment can yield a 7.93% Cap Rate and 10.13% Cash-on-Cash Return (75% LTV, 6% IR, 10 YR Term, 30 YR Am)
  • Property is under a ten minute walk to Polar Park/Kelley Square, placing tenants in close proximity to Worcester's live-work-play hub

Executive Summary

Marcus & Millichap is pleased to present 35 Lafayette Street, a fully renovated six-unit multifamily asset located in Worcester, Massachusetts. The entire property has undergone a complete modernization, including full unit renovations, updated electrical and plumbing systems, and a newly paved driveway with off-street parking. The building offers three (3) three-bed / one-bath units and three (3) one-bed / one-bath units, totaling over 4,500 square feet of rentable area, with separately metered utilities. The property is ideally located, less than a half-mile from Polar Park and Kelley Square, providing direct access to one of Worcester's most active and in-demand neighborhoods. 35 Lafayette Street offers an investor a quality asset, poised for strong cash flow, with no near term capital expenditures. Delivered vacant, the asset gives investors full control over stabilization and rent positioning. At projected market rents, the property supports an NOI north of $100,000 and a cap rate just below 8% upon stabilization. Worcester remains one of the strongest rental markets in the Northeast, ranking #3 nationally by Forbes magazine in regards to rent growth and vacancy rates. 35 Lafayette Street represents a compelling opportunity to secure a strong, well-located multifamily asset in a supply constrained market.

Financial Summary (Pro Forma - 2026) Click Here to Access

Annual Annual Per SF
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes - -
Operating Expenses - -
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Pro Forma - 2026) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per SF $9.99
Other Income
Annual $99,999
Annual Per SF $9.99
Vacancy Loss
Annual $99,999
Annual Per SF $9.99
Effective Gross Income
Annual $99,999
Annual Per SF $9.99
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $1,350,000
Price Per Unit $225,000
Sale Type Investment
Cap Rate 7.93%
Sale Condition High Vacancy Property
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.10 AC
Building Size 6,576 SF
Average Occupancy 0%
No. Stories 3
Year Built/Renovated 1900/2026
Opportunity Zone Yes
Zoning BG-3

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+1 3 - 1
1+1 3 - 1
Very walkable
80/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
50/100

Property Taxes

Property Taxes

Parcel Number
WORC-000005-000021-000075
Land Assessment
$75,000 (2025)
Improvements Assessment
$656,900 (2025)
Total Assessment
$731,900 (2025)
  • Listing ID: 39833085

  • Date on Market: 3/19/2026

  • Last Updated:

  • Address: 35 Lafayette St, Worcester, MA 01608

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}