1013 Pleasant St, Worcester, MA, 01602 | $1,269/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

1013 Pleasant St, Worcester, MA, 01602 | $1,269/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
3 Bath
2578 sft

2 Tupelo Dr, Brookfield, MA, 01506

4 Bed
3 Bath
2816 sft

5 Woodside Cir, Sturbridge, MA, 01566

4 Bed
3 Bath
2584 sft

36 Park St, Auburn, MA, 01501

4 Bed
4 Bath
2551 sft

18 Preserve Way, Sturbridge, MA, 01566

Nearby investment properties with comparable prices

4 Bed
3 Bath
2151 sft

180 Ludlow St, Worcester, MA, 01603

7 Bed
3 Bath
3744 sft

85 Everett St, Southbridge, MA, 01550

2 Bed
3 Bath
1874 sft

504 Treasure Island Rd UNIT 504, Webster, MA, 01570

Investment Property+ 2 more

9 Bed
4 Bath
2440 sft

26 Maple St, Spencer, MA, 01562

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 1013 Pleasant St, Worcester, MA, 01602 uses $174,337 cash to close to unlock $15,225/yr annual cash flow and $1,269/mo monthly cash flow. Total monthly income runs $4,609/mo, and a $2,594/mo payment keeps the spread at $1,269/mo. Purchase price stands at $529,900, and rental yield measures 10.44% with $4,609/mo rent. Return on cash invested shows 28.79% in year one, and 5% annual appreciation builds toward $146,402 over five years. Five-year ROI reaches 150.6% and total cumulative return in cash records $262,547. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $4,609/mo property income covering a $2,594/mo payment rather than investor’s personal income.

Single Family

Built in 1913

10,713 sqft lot

$N/A/sqft

No HOA

More details about the property

Dont pass this one by! While conveniently located on and set back from Pleasant St, all amenities including private 4-car driveway and fenced in backyard with large paver patio are all accessed via the quiet dead-end Biltmore Rd (take Moreland St to Biltmore Rd). This beautiful, spacious colonial in Worcesters sought-after Tatnuck neighborhood checks all the boxes. With 4 spacious bedrooms, including a gorgeous master suite with renovated bathroom including private laundry (laundry hookups also in basement) and walk-in closet. Upgraded open concept kitchen (granite, custom cabinets, and high-end Bosch appliances) with a large center island which opens up to the spacious dining room with charming built-in window bench. The original hardwood floors extend from the dining room thru the gracious foyer into the beautiful front-to-back living room with fireplace and adjacent sunroom. This home also offers a large capacity solar panel system which provides incredible cost savings.

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