Log In/Sign Up
Your email has been sent.
35 Lafayette St 6 Unit Apartment Building $1,350,000 ($225,000/Unit) 7.93% Cap Rate Worcester, MA 01608



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 | Apartment Style | Low-Rise |
| Price Per Unit | $225,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.10 AC |
| Cap Rate | 7.93% | Building Size | 6,576 SF |
| Sale Condition | High Vacancy Property | Average Occupancy | 0% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1900/2026 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | BG-3 | ||
| 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 |
1 1
Very walkable
80/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | WORC-000005-000021-000075 | Improvements Assessment | $656,900 (2025) |
| Land Assessment | $75,000 (2025) | Total Assessment | $731,900 (2025) |
Property Taxes
Parcel Number
WORC-000005-000021-000075
Land Assessment
$75,000 (2025)
Improvements Assessment
$656,900 (2025)
Total Assessment
$731,900 (2025)
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
35 Lafayette St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
