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% |
Rental property for sale in Worcester at 10 Hemans St UNIT 9, Worcester, MA, 01605 generates $2,315/mo in rent and, after a $1,202/mo payment, leaves $765/mo in cash flow. Total monthly income is $2,315/mo, and annual cash flow is $9,180/yr on $81,383 invested. Return on cash invested sits at 31.19% in year one, and rental yield is 11.32% on a $245,500 entry. Equity gained on principal adds $1,584/yr, while 5% annual appreciation builds toward $67,827 over five years. Five-year ROI reaches 163.49% and total cumulative return in cash sums $133,057. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,315/mo property income rather than buyer’s personal income.
Condo
Built in 1987
N/A lot
$N/A/sqft
No HOA
Date | Event | Price |
|---|---|---|
| 2025-09-26 | Listing removed | $245,000 |
| 2025-09-11 | Listed for sale | $245,000 |
| 1999-09-03 | Sold | $31,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-14 | $2702.00 | 60.93% | $196,500 | 67.81% |
| 2023-10-14 | $1679.00 | 9.74% | $117,100 | 16.40% |
| 2022-10-14 | $1530.00 | 15.56% | $100,600 | 23.74% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
