10 Edwidge St, Worcester, MA, 01602 | $216/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 Edwidge St, Worcester, MA, 01602 | $216/mo Cash Flow | Ziffy

Off market

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

5 Bed
3 Bath
2252 sft

613 Charlton St, Southbridge, MA, 01550

3 Bed
2 Bath
1482 sft

11 Mill St, Spencer, MA, 01562

3 Bed
1 Bath
1168 sft

25 Overlook Ave, Webster, MA, 01570

3 Bed
2 Bath
1254 sft

115 Old North Woodstock Rd, Southbridge, MA, 01550

Nearby investment properties with comparable prices

3 Bed
2 Bath
1404 sft

7 Dudley Hill Rd, Dudley, MA, 01571

3 Bed
2 Bath
1606 sft

13 Oxbow Rd, Oxford, MA, 01540

3 Bed
2 Bath
1600 sft

9 John Gilbert Rd, West Brookfield, MA, 01585

3 Bed
2 Bath
2314 sft

6 Jerry Rd, Sturbridge, MA, 01566

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 Edwidge St, Worcester, MA, 01602 listed at $430,100 pairs $2,969/mo rent with a $2,105/mo payment to leave $216/mo cash flow. Total monthly income runs $2,969/mo, and annual cash flow reaches $2,587/yr on $142,578 cash to close. Return on cash invested measures 21.72% in year one, and rental yield registers 8.28% at a $430,100 basis. Equity gained on principal adds $2,775/yr, and annual property appreciation at 5% supports $118,829 by year five. Five-year ROI tracks 112.85% and total cumulative return in cash totals $160,906. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $2,969/mo property income relative to a $2,105/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1955

8,712 sqft lot

$N/A/sqft

No HOA

More details about the property

This 1542 square foot single family home has 3 bedrooms and 1.5 bathrooms. This home is located at 10 Edwidge St, Worcester, MA 01602.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,982 (100%)
Owner Occupied HU	6,252 (62.6%)
Renter Occupied HU	3,352 (33.6%)
Vacant Housing Units	378 ( 3.8%)
Median Home Value	$458,847
Average Home Value	$505,577