1195 Grafton St UNIT 3, Worcester, MA, 01604 | $682/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

1195 Grafton St UNIT 3, Worcester, MA, 01604 | $682/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

Investment Property+ 1 more

8 Bed
3 Bath
4156 sft

15 Granite St, Webster, MA, 01570

2 Bed
1 Bath
1620 sft

10 Friar Tuck Ln, Oxford, MA, 01540

3 Bed
2 Bath
1859 sft

24 Lynn Ln, Southbridge, MA, 01550

3 Bed
2 Bath
3108 sft

5 Carpenter Hill Rd, Charlton, MA, 01507

Nearby investment properties with comparable prices

2 Bed
2 Bath
1050 sft

17 Bixby Rd APT 2, Spencer, MA, 01562

2 Bed
2 Bath
1518 sft

34 Eastern Ave APT I, Webster, MA, 01570

2 Bed
2 Bath
1536 sft

27 Highcrest Park UNIT 27, Webster, MA, 01570

2 Bed
2 Bath
1052 sft

35 Genessee St APT E, 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 1195 Grafton St UNIT 3, Worcester, MA, 01604 offers a 10.39% rental yield on a $289,900 purchase with $2,509/mo rent. Total monthly income registers $2,509/mo, and a $1,419/mo payment leaves $682/mo available for distribution. Annual cash flow reaches $8,181/yr on $96,102 to close, and return on cash invested stands at 28.42% in year one. Equity gained on principal adds $1,871/yr while 5% annual appreciation supports $80,094 over five years. Portfolio math shows five-year ROI at 148.65% and total cumulative return in cash at $142,857. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,509/mo property income against a $1,419/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Condo

Built in 1982

N/A lot

$N/A/sqft

No HOA

More details about the property

Make this your new dream home! Luxuriously renovated sun splashed 2 bedroom condo in sought after Twin Oaks Condominiums. Everything Brand sparkling new! Kitchen is a standout with gorgeous glass tile back splash and brand new stainless steel appliances. Bathroom boasts beautiful sliding glass shower door. Open floor plan with two sizeable bedrooms, double sliders onto a wonderful patio off the living room & master bedroom. Sparking new deluxe luxury vinyl floors throughout. Tastefully chosen light fixtures and top of the line black matte hardware. Laundry in unit. Deeded parking. Lots of guest parking. Beautifully maintained property with charming brook running through its gentle flowing water adds serenity to your surroundings. A wonderful oasis in the city. Conveniently located w/easy access to bus routes, restaurants, shopping, schools, UMASS and major routes.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	18,399 (100%)
Owner Occupied HU	7,277 (39.6%)
Renter Occupied HU	10,006 (54.4%)
Vacant Housing Units	1,116 ( 6.1%)
Median Home Value	$391,828
Average Home Value	$466,459