CashFlowRE
Sign in Sign up
42 Maple Triplex
D+ Composite 45.29
Why this score? — see what drove the D+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +17.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.5/10.0
  • Livability +3.9/5.0
  • 1% rule +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$609,900

42 Maple · Spencer, MA 01562
7 bd · 3.0 ba · 2,014 sqft · MultiFamily public records · 86 Days on market
Built 1900 3,657 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Contractors take notice! A 3 unit, potentially 4 unit multi-family, is ready to be completed. 2 bedrooms each unit, this property can become the passive income you were looking for to add to your portfolio. This property comes with a great lake view that can be seen from each unit. this property is located in an outdoor community that includes, hiking , canoeing , kayaking, fishing, camping, horseback ridding , & off-roading. The materials needed to complete this project is still on the floor on location waiting to be installed & completed. This property is located with in walking distance to all the amenities the town of Spencer has to offer. This multi-family is 20 minutes from the City of Worcester & 40 minutes from the City of Springfield.

Key facts

  • Updated electrical
  • Walkup attic
  • Elegant cabinets

Tags

UPDATED ELECTRICALUPDATED PLUMBINGWALKUP ATTICMETICULOUSLY DESIGNED KITCHENELEGANT CABINETSUPDATED COUNTERTOPS

Property features AI

Finance

  • HOA & community: Community amenities nearby: public transportation, shopping, parks, walk/jog trails, golf, medical facility, laundromat, bike path, conservation area, highway access, house of worship, public school; Not a senior community

Exterior

  • Parking: Paved off-street parking; Three open parking spaces
  • Utilities: Public water; Public sewer; 100 amp electric service; Electric range connection; Electric dryer connection
  • Home design: 3-family property with units up/down; 4 total stories; Beige exterior; Has waterview (pond)
  • Construction: Stone foundation; Shingle roof; Built (year per public records)
  • Exterior features: Porch; Scenic views; Waterfront on a pond; Gentle sloping lot; Public paved road frontage; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Tile; Vinyl; Hardwood
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Electric heating
  • Interior features: Living room; Kitchen; Insulated windows; Total of 14 rooms
  • Laundry & utility: Electric dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3 × 2-bed/1.0-bath units multifamily listed at $610k.

Deal economics

  • At list price, monthly cash flow is $483 ($6k/yr) — positive. Per door: $161/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $514k (15.6% below list).
  • Recommended offer: $514k (15.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.3% in Spencer — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 77/100 on livability (#57 in MA, #3,021 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, housing A; Watch: employment C-, cost of living C-, amenities F.
  • Spencer-E Brookfield (suburban): math 15% / reading 36% proficiency, ranked #267 of 302 in MA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: David Prouty High (math 34% / reading 54%, grade F, #203 of 343 statewide, top 60%, 357 students, 0% FRL) — zoned schools average 0% FRL vs 31% district-wide (31 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 44% at this address vs 26% district-wide (+19 pts) — the actual schools serving this property are materially stronger than the Spencer-E Brookfield average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 26 active listings in the ZIP; solid renter incomes; 2,293 units permitted in Worcester County in 2024 (1,205 in 5+ unit buildings).
  • At $5,145/mo this rent would consume 77% of the median local household income ($81k/yr) (locally 599% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 86 days — a 6% lower offer ($573k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $325k; list at $610k implies a 88% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wind risk, 27% chance of damaging wind over 30y — expect insurance premiums to compound above CPI over the hold.
Recommended offer $514,500 (15.6% below list)

Questions for the listing agent

  1. It's been on market 86 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1900 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  10. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.84%
Cap rate
7.24%
Cash-on-cash
3.39%
DSCR
1.15
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$388,702
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
42 Mechanic St 0.09mi 6/2.0 (-1) 1,816 (-10%) 3mo $351,000 $193 68

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.0%
Equity multiple
0.60×
Total profit
$-68,403
Equity at exit
$90,938
10-year hold
IRR
-1.8%
Equity multiple
0.88×
Total profit
$-21,248
Equity at exit
$52,733

Cash invested: $170,772 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
20 Strongly Tenant-Friendly
State Massachusetts
20 Strongly Tenant-Friendly · D+15
County
— inherits STATE
City
— inherits STATE
Cambridge / Boston historically rent-controlled (preempted 1994 but consideration ongoing); strong tenant protections; court backlogs.

ZIP-level market 01562

Home prices YoY
-18.1%
Active inventory
26
Price-to-rent
29.6×

Monthly cashflow live

Estimated rent
$5,145 medium interval (Pro) →
Mortgage (P&I)
$3,198
Tax from tax record
$129 /mo · $1,553/yr
Insurance
$254
HOA
$0
Vacancy / Maint / Mgmt
$1,080
Net cashflow
$483

Break-even live

Break-even rent $4,534
Max offer price $609,900
Occupancy floor 86%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $5,145

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$152,475
Closing costs
$18,297
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 47 events

  1. 2026-06-18
    days on market $609,900 Active 86 DOM
  2. 2026-06-17
    days on market $609,900 Active 85 DOM
  3. 2026-06-16
    days on market $609,900 Active 84 DOM
  4. 2026-06-15
    days on market $609,900 Active 83 DOM
  5. 2026-06-14
    days on market $609,900 Active 81 DOM
  6. 2026-06-13
    statusdays on market $609,900 Active 80 DOM
  7. 2026-06-10
    days on market $609,900 Price Changed 78 DOM
  8. 2026-06-09
    days on market $609,900 Price Changed 77 DOM
  9. 2026-06-08
    pricestatusdays on market $609,900 Price Changed 76 DOM
  10. 2026-06-07
    days on market $619,900 Active 75 DOM
  11. 2026-06-05
    days on market $619,900 Active 72 DOM
  12. 2026-06-03
    days on market $619,900 Active 71 DOM
  13. 2026-06-02
    days on market $619,900 Active 70 DOM
  14. 2026-06-01
    days on market $619,900 Active 69 DOM
  15. 2026-05-31
    days on market $619,900 Active 68 DOM
  16. 2026-05-31
    days on market $619,900 Active 67 DOM
  17. 2026-03-24
    listed $619,900 New
  18. 2025-03-31
    soldstatus $325,000 Sold 765-char remark
    Show marketing remark (765 chars)

    Contractors take notice! A 3 unit, potentially 4 unit multi-family, is ready to be completed. 2 bedrooms each unit, this property can become the passive income you were looking for to add to your portfolio. This property comes with a great lake view that can be seen from each unit. this property is located in an outdoor community that includes, hiking , canoeing , kayaking, fishing, camping, horseback ridding , & off-roading. The materials needed to complete this project is still on the floor on location waiting to be installed & completed. This property is located with in walking distance to all the amenities the town of Spencer has to offer. This multi-family is 20 minutes from the City of Worcester & 40 minutes from the City of Springfield.

  19. 2025-03-05
    status Under Agreement 765-char remark
    Show marketing remark (765 chars)

    Contractors take notice! A 3 unit, potentially 4 unit multi-family, is ready to be completed. 2 bedrooms each unit, this property can become the passive income you were looking for to add to your portfolio. This property comes with a great lake view that can be seen from each unit. this property is located in an outdoor community that includes, hiking , canoeing , kayaking, fishing, camping, horseback ridding , & off-roading. The materials needed to complete this project is still on the floor on location waiting to be installed & completed. This property is located with in walking distance to all the amenities the town of Spencer has to offer. This multi-family is 20 minutes from the City of Worcester & 40 minutes from the City of Springfield.

  20. 2025-02-20
    listed $400,000 New 765-char remark
    Show marketing remark (765 chars)

    Contractors take notice! A 3 unit, potentially 4 unit multi-family, is ready to be completed. 2 bedrooms each unit, this property can become the passive income you were looking for to add to your portfolio. This property comes with a great lake view that can be seen from each unit. this property is located in an outdoor community that includes, hiking , canoeing , kayaking, fishing, camping, horseback ridding , & off-roading. The materials needed to complete this project is still on the floor on location waiting to be installed & completed. This property is located with in walking distance to all the amenities the town of Spencer has to offer. This multi-family is 20 minutes from the City of Worcester & 40 minutes from the City of Springfield.

  21. 2022-11-30
    soldstatus $205,000 Sold 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  22. 2022-10-31
    status Under Agreement 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  23. 2022-10-17
    historical Contingent 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  24. 2022-07-28
    price $217,000 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  25. 2022-07-28
    status Back On Market 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  26. 2022-07-01
    status Under Agreement 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  27. 2022-06-17
    historical Contingent 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  28. 2022-06-09
    price $220,000 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  29. 2022-04-20
    status Back On Market 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  30. 2022-04-09
    status Under Agreement 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  31. 2022-03-26
    historical Contingent 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  32. 2022-01-13
    price $230,000 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  33. 2021-11-08
    price $240,000 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  34. 2021-11-08
    status Price Changed 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  35. 2021-11-06
    historical Contingent 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  36. 2021-09-15
    status Back On Market 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  37. 2021-08-19
    status Under Agreement 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  38. 2021-08-05
    historical Contingent 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  39. 2021-07-30
    price $249,900 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  40. 2021-07-25
    listed $250,000 New 1010-char remark
    Show marketing remark (1010 chars)

    Open house Saturday, 9/17/22 from 12-2. Cash, rehab, or construction financing only. Lots of work has been done and some work remains. Convenient in-town location-walk to everything! Beautiful water views from all 4 levels. Level lot with parking for 6. Newer roof and replacement windows throughout! Apartment 1 on thr first floor has an old kit w/walk-in pantry that could be updated. The LR has HW & a water view. MBR has HW & lighted closet but needs ceiling panels. BR2 has HW but needs a closet. Full BA needs rehab. Apartment 2 on the 2nd floor has an old kit that could be updated. The LR needs the ceiling & 1 wall drywalled. MBR w/3 closets. BR2 has a water view but needs a closet. Full BA needs rehab. Apartment 3 on the 3rd & 4th levels has 6 rooms. The kitchen could be updated. The LR, DR, & 2 BRs are all studded in with electric and ready for drywall on the 3rd level. A 2 room master suite on the 4th level has lots of insulation and wiring done, and is ready for drywall.

  41. 2018-02-23
    soldstatus $65,000 Sold
  42. 2018-01-15
    status Contingent
  43. 2017-11-30
    listed $65,000 New
  44. 2001-05-10
    soldstatus $114,000
  45. 2001-05-10
    soldstatus $114,000
  46. 2001-03-23
    historical
  47. 2001-01-23
    listed $119,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MA · Partial reset (capped growth)

Current annual tax
$1,553 · $129/mo
Projected year-2 tax
$4,527 · $377/mo
Expected delta
+$2,974/yr (+$248/mo · 191.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 6/10 Major 27% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$61,740
− Mortgage interest
−$34,164
− Property taxes
−$1,553
− Insurance
−$3,050
− Repairs & maintenance
−$4,939
− Management
−$4,939
− Depreciation
−$17,743
Taxable loss
−$4,647
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,115
After-tax cash flow
$6,907/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Spencer-E Brookfield
NCES district ID
2500002
Math proficiency
15% ▼ -21.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$63,627
Composite
23.69/100
National rank
#7834
State rank
#267 of 302 in MA

Livability — Spencer

Score
77/100
State rank
#57
US rank
#3021

Category grades

Amenities F Commute A+ Cost of living C- Crime A+ Employment C- Housing A Health & safety B+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spencer, MA
County
Worcester County · 487,911 people
City population
12,008
Metro
Worcester, MA-CT
Population (ZIP)
12,008
Household income
$80,533
Rent vs Own
37.0% rent · 63.0% own
Severe rent burden
599.0

Population outlook (Worcester County) Hauer SSP2

Today (2025)
850,858 people
By 2030
860,403 · +1.1%
By 2040
869,902 · +2.2%
By 2050
869,110 · +2.1%
By 2075
870,120 · +2.3%
By 2100
829,703 · -2.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Lithuanian 13% Romanian 8% Slovak 1%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · Worcester

2024 margin
D (+10.0) · D 53.9% · R 43.9% · Other 2.2%
2008→2024 swing
-3.8pp toward R · 2008: 13.8pp · 2024: 10.0pp
All cycles
2024: D+10.0 2020: D+17.8 2016: D+10.5 2012: D+9.2 2008: D+13.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -59.69%
Current HPI
270.1395
Rent YoY
Metro
Worcester, MA-CT
State GDP YoY
▲ 2.28%
F500 in state
38

Industry mix (Fortune 500 HQ in MA)

Industry F500 HQs Revenue

Price history

+417.0% since first listed
31 events — show timeline
  • 2026-03-24 Listed $619,900 MLS PIN
  • 2025-03-31 Sold (MLS) $325,000 MLS PIN
  • 2025-03-05 Pending MLS PIN
  • 2025-02-20 Listed $400,000 MLS PIN
  • 2022-11-30 Sold (MLS) $205,000 MLS PIN
  • 2022-10-31 Pending MLS PIN
  • 2022-10-17 Contingent MLS PIN
  • 2022-07-28 Price Changed $217,000 MLS PIN
  • 2022-07-28 Relisted MLS PIN
  • 2022-07-01 Pending MLS PIN
  • 2022-06-17 Contingent MLS PIN
  • 2022-06-09 Price Changed $220,000 MLS PIN
  • 2022-04-20 Relisted MLS PIN
  • 2022-04-09 Pending MLS PIN
  • 2022-03-26 Contingent MLS PIN
  • 2022-01-13 Price Changed $230,000 MLS PIN
  • 2021-11-08 Price Changed $240,000 MLS PIN
  • 2021-11-08 Relisted MLS PIN
  • 2021-11-06 Contingent MLS PIN
  • 2021-09-15 Relisted MLS PIN
  • 2021-08-19 Pending MLS PIN
  • 2021-08-05 Contingent MLS PIN
  • 2021-07-30 Price Changed $249,900 MLS PIN
  • 2021-07-25 Listed $250,000 MLS PIN
  • 2018-02-23 Sold (MLS) $65,000 MLS PIN
  • 2018-01-15 Pending MLS PIN
  • 2017-11-30 Listed $65,000 MLS PIN
  • 2001-05-10 Sold (Public Records) $114,000 Public Records
  • 2001-05-10 Sold (MLS) $114,000 MLS PIN
  • 2001-03-23 Listing Removed MLS PIN
  • 2001-01-23 Listed $119,900 MLS PIN

Property tax history

-1.1%/yr

Latest (2023): $1,553 · +13.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…