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 11 Hulbert Rd APT 3, Worcester, MA, 01603 with 5% annual appreciation on a $249,900 basis while $1,960/mo rent supports operations. Total monthly income totals $1,960/mo and a $1,223/mo payment preserves $15/mo for cash returns. Annual cash flow comes to $181/yr on $82,842 deployed, and return on cash invested reaches 20.13% in year one. Equity gained on principal adds $1,613/yr, and five-year appreciation sums $69,043 alongside rental yield of 9.41%. Five-year ROI measures 106.17% and total cumulative return in cash totals $87,950.
Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $1,960/mo property income versus a $1,223/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.
Condo
Built in 1988
N/A lot
$N/A/sqft
$370 monthly HOA
Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.
| 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 |
Residential
7,439
Single Family
6,118
Multi-Family
1,321
Businesses
677
Date | Event | Price |
|---|---|---|
| 2025-07-28 | Listed for sale | $249,900 |
| 2021-03-17 | Sold | $145,000 |
| 2021-02-24 | Pending sale | $145,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-07-29 | $2482.00 | 12.16% | $180,500 | 16.98% |
| 2023-07-29 | $2213.00 | 24.82% | $154,300 | 32.33% |
| 2022-07-29 | $1773.00 | -2.26% | $116,600 | 4.67% |
Listed by: Pamela Cooper • Keller Williams Boston MetroWest
Mls Name: MLS PIN
Mls ID: #73410029
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. The MLS listing information displayed is deemed reliable, but is not guaranteed accurate by the MLS.
