10 Dryden St UNIT 7, Worcester, MA, 01605 | $588/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
523 sft

8 Claremont St #2A, Worcester, MA, 01610

1 Bed
1 Bath
716 sft

88 Union Point Rd, Webster, MA, 01570

4 Bed
2 Bath
1948 sft

11 Lorenzo St, Leominster, MA, 01453

Currently Rented+ 2 more

8 Bed
4 Bath
3712 sft

22 Worcester St, Southbridge, MA, 01550

Nearby investment properties with comparable prices

1 Bed
1 Bath
694 sft

155 Milk St APT 5, Westborough, MA, 01581

2 Bed
1 Bath
782 sft

284 Codman Hill Rd APT 31B, Boxboro, MA, 01719

2 Bed
1 Bath
890 sft

56 Lake St #56, Northbridge, MA, 01534

1 Bed
1 Bath
816 sft

28 Thayer Pond Dr #14, Oxford, MA, 01540

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Worcester at 10 Dryden St UNIT 7, Worcester, MA, 01605 with 5% annual appreciation on a $269,000 basis while $2,284/mo rent supports operations. Total monthly income totals $2,284/mo and a $1,317/mo payment preserves $588/mo for cash returns. Annual cash flow comes to $7,058/yr on $89,174 deployed, and return on cash invested reaches 27.82% in year one. Equity gained on principal adds $1,736/yr, and five-year appreciation sums $74,320 alongside rental yield of 10.19%. Five-year ROI measures 145.48% and total cumulative return in cash totals $129,731.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,284/mo property income versus a $1,317/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Condo

Built in 1988

N/A lot

$N/A/sqft

No HOA