12 Friedel St, Worcester, MA, 01603 | $417/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

12 Friedel St, Worcester, MA, 01603 | $417/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

4 Bed
2 Bath
2248 sft

22 Williams St, Dudley, MA, 01571

2 Bed
2 Bath
1208 sft

336 Wildwood Ave #336, Worcester, MA, 01603

3 Bed
1 Bath
904 sft

189 Harrington St, East Brookfield, MA, 01515

3 Bed
1 Bath
1560 sft

36 Finlay Rd, Sturbridge, MA, 01518

Nearby investment properties with comparable prices

Currently Rented+ 1 more

2 Bed
2 Bath
1067 sft

Ideal Plan, Blueberry Hill Estates 55+, Sturbridge, MA, 01566

5 Bed
2 Bath
2488 sft

35 Bacon St, Warren, MA, 01083

4 Bed
2 Bath
1616 sft

29 River St, Brookfield, MA, 01506

3 Bed
1 Bath
1244 sft

20 Marjorie Ln, Southbridge, MA, 01550

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 12 Friedel St, Worcester, MA, 01603 with 5% annual appreciation on a $369,900 basis while $2,748/mo rent supports operations. Total monthly income totals $2,748/mo and a $1,810/mo payment preserves $417/mo for cash returns. Annual cash flow comes to $5,005/yr on $122,622 deployed, and return on cash invested reaches 23.99% in year one. Equity gained on principal adds $2,387/yr, and five-year appreciation sums $102,197 alongside rental yield of 8.91%. Five-year ROI measures 124.91% and total cumulative return in cash totals $153,166.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $2,748/mo property income versus a $1,810/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1931

5,058 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this charming home located in a quaint neighborhood setting offering one level living. Front arched doorway welcomes you home and is carried thru the interior offering a nice architectural flare. Front living room has a wood burning fireplace and hardwood floors that continues thru to the dining room and two spacious bedrooms . Large kitchen space includes separate pantry room with all appliances to remain. Full bath with tile surround and retro mosaic tile flooring . Nice flow to this home with high ceilings, built ins and great outside space. Fully fenced level back yard , storage shed and firepit completes this home . Bonus features include driveway parking for 2-3 vehicles , central location with easy access to local restaurants, shopping and public transportation

Neighborhood Data

Neighborhood data shown for ZIP Code: 01603, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,627 (100%)
Owner Occupied HU	3,865 (40.1%)
Renter Occupied HU	5,141 (53.4%)
Vacant Housing Units	621 ( 6.5%)
Median Home Value	$370,996
Average Home Value	$398,226