1199 Grafton St UNIT 93, Worcester, MA, 01604 | $207/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

1199 Grafton St UNIT 93, Worcester, MA, 01604 | $207/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1210 sft

1098 Stafford St #9, Leicester, MA, 01524

2 Bed
2 Bath
1456 sft

14 Deer Run, Brookfield, MA, 01506

2 Bed
2 Bath
987 sft

11 Gibbs St #12A, Worcester, MA, 01607

3 Bed
1 Bath
764 sft

7 Duval Rd, Dudley, MA, 01571

Nearby investment properties with comparable prices

2 Bed
1 Bath
649 sft

926 Southbridge St APT 18, Worcester, MA, 01610

2 Bed
1 Bath
728 sft

229 Vernon St APT 1, Worcester, MA, 01607

4 Bed
1 Bath
1278 sft

83 Bryn Mawr Ave, Auburn, MA, 01501

2 Bed
1 Bath
925 sft

11 Hulbert Rd APT 1, 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 1199 Grafton St UNIT 93, Worcester, MA, 01604 offers a 8.62% rental yield on a $235,000 purchase with $1,688/mo rent. Total monthly income registers $1,688/mo, and a $1,150/mo payment leaves $207/mo available for distribution. Annual cash flow reaches $2,484/yr on $77,903 to close, and return on cash invested stands at 23.1% in year one. Equity gained on principal adds $1,516/yr while 5% annual appreciation supports $64,926 over five years. Portfolio math shows five-year ROI at 120.16% and total cumulative return in cash at $93,604. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $1,688/mo property income against a $1,150/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

Twin Oaks Condominiums Top-Floor Unit with Private Deck! This bright and spacious top-floor condo offers two access points to a private rear deck, perfect for relaxing or entertaining. The open living and dining area provides a comfortable and flexible layout, while the large walk-in pantry offers exceptional storage space. The kitchen includes washer and dryer hookups for added convenience. Deeded parking space (#93) plus additional visitor parking available. A common outdoor covered deck is also available. Vacant and ready for a quick closemove right in and make this inviting unit your new home! Be a part of everything Worcester has to offer with 10 colleges, 2 hospitals including Umass and St Vincent's, cultural venues with Mechanics Hall and the Hanover Theatre, sports teams including Railers Hockey and The Woo Sox baseball and a variety of restaurants and more!

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