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

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

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

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1008 sft

3 Sears Ave, Webster, MA, 01570

6 Bed
3 Bath
2247 sft

8 South St, Spencer, MA, 01562

2 Bed
2 Bath
1400 sft

245 Sutton Rd, Webster, MA, 01570

3 Bed
3 Bath
2500 sft

186 Lovell St, Worcester, MA, 01603

Nearby investment properties with comparable prices

2 Bed
1 Bath
886 sft

10 Hulbert Rd APT 10, Worcester, MA, 01603

3 Bed
2 Bath
1568 sft

2 Breezy Bnd, Auburn, MA, 01501

2 Bed
1 Bath
1050 sft

9 Thayer Pond Dr #3, Oxford, MA, 01540

4 Bed
2 Bath
1098 sft

3 Dean St, Southbridge, MA, 01550

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

More details about the property

Beautifully remodeled 2-bedroom, 1-bath condo in Worcesters Grove Street area perfect for both first-time buyers and investors. The modern kitchen features stainless steel appliances and granite countertops, while in-unit laundry, a private balcony, and dedicated parking add everyday convenience. Low-maintenance condo living provides flexibility to rent or owner-occupy, giving you options as life evolves. Worcesters growth, anchored by top universities, hospitals, and major employers, creates strong rental demand and long-term appreciation. Affordable, practical, and move-in ready, this condo is a smart investment in one of the citys most accessible neighborhoods.