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% |
Rental property for sale in Worcester at 1197 Grafton St UNIT 62, Worcester, MA, 01604 generates $2,591/mo in rent and, after a $1,370/mo payment, leaves $517/mo in cash flow. Total monthly income is $2,591/mo, and annual cash flow is $6,202/yr on $92,787 invested. Return on cash invested sits at 26.59% in year one, and rental yield is 11.11% on a $279,900 entry. Equity gained on principal adds $1,806/yr, while 5% annual appreciation builds toward $77,331 over five years. Five-year ROI reaches 140.3% and total cumulative return in cash sums $130,177. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $2,591/mo property income rather than buyer’s personal income.
Condo
Built in 1982
N/A lot
$N/A/sqft
$310 monthly HOA
Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.
| 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 |
Residential
15,186
Single Family
11,687
Multi-Family
3,499
Businesses
1,103
Date | Event | Price |
|---|---|---|
| 2025-03-12 | Listed for sale | $279,900 |
| 2025-02-14 | Sold | $200,000 |
| 2025-01-24 | Listed for sale | $219,999 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-03-15 | $2343.00 | 12.21% | $170,400 | 17.03% |
| 2023-03-15 | $2088.00 | -5.99% | $145,600 | -0.27% |
| 2022-03-15 | $2221.00 | -3.60% | $146,000 | 3.18% |
Listed by: Michelle Curran • RE/MAX Vision
Mls Name: MLS PIN
Mls ID: #73344755
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.
