10 Worden Rd, Tyngsboro, MA, 01879 | $404/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 Worden Rd, Tyngsboro, MA, 01879 | $404/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
2130 sft

129 Lodi Rd, Marlborough, MA, 01752

2 Bed
3 Bath
2366 sft

51 Heather Ln UNIT 51, Stow, MA, 01775

7 Bed
7 Bath
6802 sft

25 Collins Rd, Berlin, MA, 01503

4 Bed
4 Bath
2208 sft

169 Lyman Rd, Berlin, MA, 01503

Nearby investment properties with comparable prices

4 Bed
2 Bath
2243 sft

4 Wachusett Dr, Acton, MA, 01720

4 Bed
3 Bath
1666 sft

11 Old Hickory Rd, Tyngsboro, MA, 01879

5 Bed
4 Bath
3314 sft

36 Sunrise Ave, Leominster, MA, 01453

3 Bed
3 Bath
2080 sft

14-14R Pine Hill Way #14, Harvard, MA, 01451

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

Rental property for sale in Tyngsboro at 10 Worden Rd, Tyngsboro, MA, 01879 priced at $749,900 converts $5,130/mo rent into $404/mo cash flow after a $3,670/mo obligation. Total monthly income equals $5,130/mo, and annual cash flow totals $4,847/yr on $246,717 invested. Return on cash invested prints 22.02% in year one, and rental yield reads 8.21% against a $749,900 entry. Equity gained on principal adds $4,839/yr, while 5% annual appreciation compiles into $207,184 by year five. Five-year ROI reaches 114.3% and total cumulative return in cash sums $281,998. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,130/mo property income covering a $3,670/mo payment, not borrower’s personal income.

Single Family

Built in 2006

1.02 Acres lot

$N/A/sqft

No HOA

More details about the property

Charming 4-Bedroom Tyngsboro Colonial! Discover classic New England living in this spacious 4-bedroom colonial set on a professionally landscaped 1+ acre lot. This well-maintained home features 2 full and 2 half baths, a bright and versatile floor plan, and generous living space perfect for both everyday comfort and entertaining equipped with finished basement & in-law potential! Located in a desirable Tyngsboro neighborhood close to schools, shopping, and commuter routes, this property delivers privacy, convenience, and timeless appeal. A wonderful opportunity to make this welcoming home your own!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01879, Tyngsboro, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	4,716 (100%)
Owner Occupied HU	3,829 (81.2%)
Renter Occupied HU	710 (15.1%)
Vacant Housing Units	177 ( 3.8%)
Median Home Value	$628,150
Average Home Value	$706,772