113 Indian Hill Rd, Worcester, MA, 01606 | $1,066/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 Indian Hill Rd, Worcester, MA, 01606 | $1,066/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
1740 sft

8 Dogwood Rd, Worcester, MA, 01606

3 Bed
2 Bath
2051 sft

5 Coombs Rd, Worcester, MA, 01602

4 Bed
2 Bath
1573 sft

16 Hall Rd, Sturbridge, MA, 01566

3 Bed
2 Bath
2100 sft

7 Church Street Ext, West Brookfield, MA, 01585

Nearby investment properties with comparable prices

3 Bed
1 Bath
912 sft

262 Stafford St, Charlton, MA, 01507

3 Bed
2 Bath
1304 sft

50 Richards St #0, Worcester, MA, 01603

3 Bed
1 Bath
1056 sft

16 Stanjoy Rd, Holden, MA, 01520

3 Bed
2 Bath
1304 sft

58 Richards St #0, Worcester, MA, 01603

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 113 Indian Hill Rd, Worcester, MA, 01606 uses $142,214 cash to close to unlock $12,790/yr annual cash flow and $1,066/mo monthly cash flow. Total monthly income runs $3,770/mo, and a $2,100/mo payment keeps the spread at $1,066/mo. Purchase price stands at $429,000, and rental yield measures 10.55% with $3,770/mo rent. Return on cash invested shows 28.9% in year one, and 5% annual appreciation builds toward $118,525 over five years. Five-year ROI reaches 151.22% and total cumulative return in cash records $215,053. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $3,770/mo property income covering a $2,100/mo payment rather than investor’s personal income.

Single Family

Built in 1960

10,201 sqft lot

$N/A/sqft

No HOA

More details about the property

MULTIPLE OFFERS!! FINAL AND BEST DUE MONDAY 11/17/2025 @6PM. Welcome to this well-maintained 3-bedroom, 2-bath ranch offering comfort and versatile living spaces. The primary bedroom features a private ensuite and walk-in closet. The kitchen is equipped with granite countertops and ample cabinet space, perfect for everyday cooking or entertaining.The finished basement adds valuable square footage, complete with a laundry area, flex room, and a dedicated space with a pool tableideal for recreation or hosting gatherings. Situated on just under a quarter-acre lot, the property includes a one-car garage and a manageable yard ready for gardening, play, or outdoor relaxation. A wonderful blend of convenience and functionality in a desirable ranch layout.

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