Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Worcester at 10 Hazel St, Worcester, MA, 01604 listed at $494,900 pairs $4,085/mo rent with a $2,422/mo payment to leave $950/mo cash flow. Total monthly income runs $4,085/mo, and annual cash flow reaches $11,404/yr on $164,059 cash to close. Return on cash invested measures 26.86% in year one, and rental yield registers 9.91% at a $494,900 basis. Equity gained on principal adds $3,194/yr, and annual property appreciation at 5% supports $136,732 by year five. Five-year ROI tracks 140.32% and total cumulative return in cash totals $230,211. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $4,085/mo property income relative to a $2,422/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).
Single Family
Built in 2017
4,001 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,399 (100%) |
| Owner Occupied HU | 7,277 (39.6%) |
| Renter Occupied HU | 10,006 (54.4%) |
| Vacant Housing Units | 1,116 ( 6.1%) |
| Median Home Value | $391,828 |
| Average Home Value | $466,459 |
Residential
15,186
Single Family
11,687
Multi-Family
3,499
Businesses
1,103
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Listed for sale | $494,900 |
| 2021-06-29 | Sold | $386,000 |
| 2021-05-11 | Pending sale | $350,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-13 | $5581.00 | 4.73% | $405,900 | 9.23% |
| 2023-03-13 | $5329.00 | 8.38% | $371,600 | 14.94% |
| 2022-03-13 | $4917.00 | 7.05% | $323,300 | 14.60% |
Listed by: Dolber Team • DeVries Dolber Realty, LLC
Mls Name: MLS PIN
Mls ID: #73344313
Disclaimer: The property listing data and information set forth herein were provided to MLS Property Information Network, Inc. from third party sources, including sellers, lessors and public records, and were compiled by MLS Property Information Network, Inc. The property listing data and information are for the personal, non commercial use of consumers having a good faith interest in purchasing or leasing listed properties of the type displayed to them and may not be used for any purpose other than to identify prospective properties which such consumers may have a good faith interest in purchasing or leasing. MLS Property Information Network, Inc. and its subscribers disclaim any and all representations and warranties as to the accuracy of the property listing data and information set forth herein.
