www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
31222417
31222418

10 Locations

$9,900,000
91 days on market
Updated 77 days ago

WPI Porfolio

Details
Property Type Multifamily
Sub Type Apartment Building, Student Housing
Units 30
Beds 114
Cap Rate 7.06%
NOI $699,282
Occupancy 100%
Pro-Forma Cap Rate 7.06%
Pro-Forma NOI $699,282
Broker Co-Op Yes
Year Renovated 2025
Buildings 10
Parking Spaces 18 spaces
Investment Type Stabilized
Occupancy Date 05/31/2027

Multifamily | 30 Units | $330,000/unit

Marketing description

Rare 10-building, 30-unit multifamily portfolio on Worcester’s desirable West Side, steps from WPI. Offered at $9,900,000 ($330K/unit, 7.1% cap). Stabilized projected 2026-2027 gross income of $1,065,600 with NOI of $699,282. Portfolio features a mix of 2BR-5BR apartments plus 4 garage spaces across 10 three-unit buildings. Most units have been extensively renovated and are in good condition. Student-driven tenant base provides reliable demand, scheduled annual turnover aligned with the academic calendar, and historically near-zero vacancy. Located in Worcester’s most stable and sought-after rental submarket with strong rent growth and consistent off-campus housing demand. Sellers are open to offers for the entire portfolio or individual groupings/buildings, creating a flexible acquisition opportunity. Please contact us for us for more information.

Investment highlights

Portfolio - 10 buildings, 30 units (most extensively renovated), 4 with garage parking Location - West Side, Worcester, MA — WPI District Unit Mix - 2BR: 2 | 3BR: 7 | 4BR: 16 | 5BR: 5 (+ 4 garage spaces) Gross Income (2026-2027) - $1,065,600 (stabilized, all units at market rent) Operating Expenses - $366,318 (underwritten, 34.4% ratio) Net Operating Income - $699,282 Asking Price - $9,900,000 Cap Rate - 7.1% Price Per Unit$ 330,000. *Sellers are open to offers for the entire portfolio or individual groupings/buildings, creating a flexible acquisition opportunity*

Listing Contacts

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$699,282.00
$58,273.50/mo

Valuation Metrics

0
DSCR
7.06%
Cap Rate
7.06%
ROI

Map

Zoning

Intelligence Badge
BL-1.0 CommercialSpecial CommercialLimited Business 1 To 1 Floor Area Ratio
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 106 uses
View all 106 uses
Last updated Apr 16, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591