12 Tattan Farm Rd, Worcester, MA, 01605 | $1/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1726 sft

106 Gardner Rd, Hubbardston, MA, 01452

3 Bed
2 Bath
1592 sft

32 Stearns Ave, Leominster, MA, 01453

4 Bed
2 Bath
1934 sft

145 Purchase St, Milford, MA, 01757

Motivated Seller+ 1 more

2 Bed
2 Bath
1522 sft

18 Gordon St, Worcester, MA, 01604

Nearby investment properties with comparable prices

4 Bed
3 Bath
2700 sft

4 Martin Rd, Douglas, MA, 01516

5 Bed
2 Bath
2278 sft

40 W Main St, Millbury, MA, 01527

6 Bed
3 Bath
4938 sft

58-58 Oliver St, Fitchburg, MA, 01420

6 Bed
4 Bath
4938 sft

58 Oliver St, Fitchburg, MA, 01420

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 Tattan Farm Rd, Worcester, MA, 01605 with 5% annual appreciation on a $675,000 basis while $4,256/mo rent supports operations. Total monthly income totals $4,256/mo and a $3,304/mo payment preserves $1/mo for cash returns. Annual cash flow comes to $16/yr on $222,075 deployed, and return on cash invested reaches 20.07% in year one. Equity gained on principal adds $4,356/yr, and five-year appreciation sums $186,490 alongside rental yield of 7.57%. Five-year ROI measures 103.82% and total cumulative return in cash totals $230,559.

Investors can finance this property with Ziffy Mortgage’s DSCR loan that underwrites to $4,256/mo property income versus a $3,304/mo payment rather than your W2s, Paystubs, Tax returns, or 1099 forms.

Single Family

Built in 1989

0.29 Acres lot

$N/A/sqft

No HOA