113 Bay State Rd, Worcester, MA, 01606 | $1,151/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

113 Bay State Rd, Worcester, MA, 01606 | $1,151/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1700 sft

7 Davis Rd, Auburn, MA, 01501

3 Bed
2 Bath
1944 sft

13 George St, Oxford, MA, 01540

3 Bed
2 Bath
1599 sft

7 Glen Ellen Ln, Leicester, MA, 01524

3 Bed
2 Bath
1634 sft

4 Albert St, Worcester, MA, 01610

Nearby investment properties with comparable prices

2 Bed
1 Bath
1357 sft

15 Wildrose Ave, Worcester, MA, 01602

3 Bed
2 Bath
1150 sft

19 Smithville Rd, Spencer, MA, 01562

3 Bed
1 Bath
1163 sft

5 & 31 Amber St, Worcester, MA, 01602

3 Bed
1 Bath
1488 sft

30 Lake 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

Rental property for sale in Worcester at 113 Bay State Rd, Worcester, MA, 01606 priced at $375,000 pairs $3,514/mo rent with $1,151/mo cash flow after a $1,835/mo payment. Total monthly income equals $3,514/mo, and annual cash flow comes to $13,810/yr on $124,313 invested. Return on cash invested is 31.02% in year one, and rental yield stands at 11.24% on a $375,000 basis. Equity gained on principal adds $2,420/yr, and 5% annual appreciation accumulates to $103,606 by year five. Five-year ROI measures 162.55% and total cumulative return in cash reaches $202,071. For financing, Ziffy Mortgage’s DSCR program evaluates $3,514/mo property income against a $1,835/mo payment instead of your W2s, 1099s, or Tax returns.

Single Family

Built in 1935

5,662 sqft lot

$N/A/sqft

No HOA

More details about the property

Offer Deadline Monday 11/24 5 PM. Charming Conventional-style home located in the desirable Burncoat area of Worcester. This well-maintained property features 2 bedrooms, 1 updated full bathroom, and an updated kitchen with modern finishes. Beautiful hardwood flooring runs throughout the home, complementing its bright and inviting living spaces. A 1-car detached garage adds extra convenience and storage. Located close to schools, shopping, and major routesdont miss this excellent opportunity!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01606, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,102 (100%)
Owner Occupied HU	5,796 (57.4%)
Renter Occupied HU	3,863 (38.2%)
Vacant Housing Units	443 ( 4.4%)
Median Home Value	$397,630
Average Home Value	$429,485