11 Camp St, Worcester, MA, 01603 | $193/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

11 Camp St, Worcester, MA, 01603 | $193/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Currently Rented+ 2 more

8 Bed
4 Bath
3712 sft

22 Worcester St, Southbridge, MA, 01550

2 Bed
1 Bath
923 sft

11 Hulbert Rd APT 3, Worcester, MA, 01603

2 Bed
1 Bath
1088 sft

10 Dixon Ave S, Auburn, MA, 01501

2 Bed
1 Bath
886 sft

10 Hulbert Rd APT 17, Worcester, MA, 01603

Nearby investment properties with comparable prices

2 Bed
1 Bath
1044 sft

397 Main St, Oxford, MA, 01540

6 Bed
3 Bath
2516 sft

21 Park St, Webster, MA, 01570

2 Bed
1 Bath
1144 sft

45 South St, Southbridge, MA, 01550

1 Bed
1 Bath
768 sft

17 Woodstock Meadows, Woodstock, CT, 06281

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 Worcester at 11 Camp St, Worcester, MA, 01603 offers $1,957/mo rent that, after a $1,370/mo payment, leaves $193/mo cash flow. Total monthly income is $1,957/mo, and annual cash flow is $2,314/yr on $92,787 cash. Return on cash invested measures 22.4% in year one, and rental yield stands at 8.39% at a $279,900 entry. Equity gained on principal adds $1,806/yr while 5% annual appreciation compounds into $77,331 by year five. Five-year ROI records 116.36% and total cumulative return in cash reaches $107,965. Lending can use Ziffy Mortgage’s DSCR loan, which structures approval around $1,957/mo property income versus a $1,370/mo payment rather than borrower’s personal income verification through W2s, Salary slips, and Tax returns.

Single Family

Built in 1910

4,000 sqft lot

$N/A/sqft

No HOA

More details about the property

Charming 4-bedroom Cape with a newer roof, priced to reflect needed TLC. Off street parking and close to many amenities. Flexible layout with room to update and add valuegreat opportunity for an owner-occupant or investor. Currently tenant-occupied; to be delivered vacant at closing. Bring your ideas and make this one your own.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,627 (100%)
Owner Occupied HU	3,865 (40.1%)
Renter Occupied HU	5,141 (53.4%)
Vacant Housing Units	621 ( 6.5%)
Median Home Value	$370,996
Average Home Value	$398,226