10 Ellsworth St, Worcester, MA, 01610 | 3.04% Rental Yield

Save Search

Filters Applied

EditEdit Filters

Filters Applied:

Price: $300K - 500K

Monthly Cash Flow: 1 - 3k+

Home Type: Single Family

EditEdit Filters

10 Ellsworth St, Worcester, MA, 01610 | 3.04% Rental Yield | Ziffy

For Sale

Rental Income

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1631 sft

122 Litchfield Ave, Southbridge, MA, 01550

3 Bed
2 Bath
1744 sft

34 Goulding Dr, Auburn, MA, 01501

3 Bed
1 Bath
1418 sft

235 Burlingame Rd, Charlton, MA, 01507

2 Bed
3 Bath
1894 sft

703 Treasure Island Rd UNIT 703, Webster, MA, 01570

Nearby investment properties with comparable prices

5 Bed
4 Bath
2956 sft

43 Mountain Brook Rd, Sturbridge, MA, 01566

4 Bed
4 Bath
4100 sft

243 Big Alum Rd, Sturbridge, MA, 01518

3 Bed
3 Bath
3983 sft

584 Prospect Street, Woodstock, CT, 06281

5 Bed
5 Bath
3336 sft

314 The Trl, Sturbridge, MA, 01518

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

Total monthly income runs $3,168/mo, and a $6,118/mo payment. Purchase price stands at $1,249,995, and rental yield measures 3.04% with $3,168/mo rent. Return on cash invested shows 6.41% in year one, and 5% annual appreciation builds toward $345,351 over five years. Five-year ROI reaches 30.52% and total cumulative return in cash records $123,624. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,168/mo property income covering a $6,118/mo payment rather than investor’s personal income.

Multi Family

Built in 1900

5,388 sqft lot

$N/A/sqft

No HOA

More details about the property

10 Ellsworth Street is a fully occupied, well-maintained 5-unit multifamily in a high-demand Worcester neighborhood, featuring a rare mix of spacious 4-bedroom units and efficient 1-bedroom layouts. The property generates $10,038 per month in current rents with market potential of $10,700 per month, offering immediate upside through modest rent adjustments and light cosmetic improvements. The building is in excellent condition with updated systems, separate utilities, and minimal deferred maintenance, making it a low-effort, high-return addition to any portfolio. Located minutes from Clark University, Polar Park, downtown Worcester, and major commuter routes, the asset benefits from strong tenant demand and long-term rental stability. With a stabilized NOI of $83,577 and projected Year-2 NOI of $87,032, this property provides a compelling blend of cash flow, location, and future appreciationperfect for investors looking to scale with a reliable Worcester asset.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01610, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,833 (100%)
Owner Occupied HU	1,585 (16.1%)
Renter Occupied HU	7,316 (74.4%)
Vacant Housing Units	932 ( 9.5%)
Median Home Value	$285,833
Average Home Value	$335,960