2 Haviland St Worcester — Photo 1 of 9
$899,000
Investment Analysis — 2 Haviland St
Worcester, MA 01602
Based on rent reported on the MLS listing, a 3-unit multi-family in 01602 carries $8,000/mo in gross rent — about a 7.16% cap rate and $64,397/yr in estimated NOI at the $899,000 list price. Adjust every assumption in the calculator below.
Beds
10
Baths
3
SqFt
3,406
Style
3 Family
Built
1890
Turnkey multi-family opportunity on Worcester’s highly desirable West Side! This pristine three-decker features a permitted and inspected gut renovation (2020) plus strategic bedroom additions to Units 1 and 2 (2024).Units feature granite countertops, stainless steel appliances, updated windows, efficient gas heat, and refinished hardwood/tile flooring. Enjoy immediate, guaranteed cash flow with Units 2 and 3 leased to WPI students through Summer 2027. Unit 1 will be delivered vacant—perfect for an owner-occupant looking to subsidize their mortgage or an investor maximizing market-rate returns. Excellent off-street parking with a large driveway. Additional income comes from a detached garage currently bringing in an extra $150/month as well as coin op laundry. Unbeatable location near WPI, local universities, parks, and highway access. One of the cleanest, lowest-maintenance multi-families on the market!
Estimates — not financial advice
These figures are illustrative estimates for informational purposes only — not an appraisal, valuation, or guarantee of rent, income, or returns, and not financial, tax, or investment advice. Rent is either the figure reported on the MLS listing — in-place rent that may differ from market and is not verified against the actual leases — or, where the listing reports none, an estimate from HUD Small Area Fair Market Rents, a government benchmark that may differ from actual market rent. Each figure is labelled with its source. Cap rate, NOI, and returns depend on the assumptions shown, which you can change. MLS and other third-party data may be inaccurate or out of date. Verify all figures independently and consult your own financial, tax, and legal advisors before making any investment decision.
Open Houses
Property Details
Financials
Parking
Interior Specifications
Climate & Utilities
Building & Exterior
Property & Lot
Geography
Property History
$899,000
Sep 10, 2026
MLS® 73575096
$929,000
Jul 16, 2026
MLS® 73533290
$929,000
Jun 10, 2026
MLS® 73533290
$800,000
Oct 23, 2024
MLS® 73275783
$780,000
Aug 9, 2024
MLS® 73275783
Listing Agent: Brian Allen
Listing Office: Property Investors & Advisors, LLC
MLS® Number: 73575096
