120 Hillcroft Ave, Worcester, MA, 01606 | $218/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

120 Hillcroft Ave, Worcester, MA, 01606 | $218/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

1 Bed
1 Bath
976 sft

94 Clark Rd, Spencer, MA, 01562

Currently Rented+ 1 more

9 Bed
3 Bath
3453 sft

51 Green Ave, Southbridge, MA, 01550

Currently Rented+ 2 more

4 Bed
4 Bath
2394 sft

40-42 Ludlow St, Worcester, MA, 01603

Investment Property+ 1 more

4 Bed
2 Bath
2148 sft

4 Laprise Ct, Dudley, MA, 01571

Nearby investment properties with comparable prices

3 Bed
1 Bath
1330 sft

62 Pine View Ave, Worcester, MA, 01603

4 Bed
2 Bath
1855 sft

2 Dustin St, Spencer, MA, 01562

3 Bed
2 Bath
1500 sft

111 Highfield Dr, Southbridge, MA, 01550

11 Bed
2 Bath
6442 sft

27 Mount Pleasant St, North Brookfield, MA, 01535

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 120 Hillcroft Ave, Worcester, MA, 01606 offers a 8.43% rental yield on a $300,000 purchase with $2,108/mo rent. Total monthly income registers $2,108/mo, and a $1,468/mo payment leaves $218/mo available for distribution. Annual cash flow reaches $2,610/yr on $99,450 to close, and return on cash invested stands at 22.53% in year one. Equity gained on principal adds $1,936/yr while 5% annual appreciation supports $82,884 over five years. Portfolio math shows five-year ROI at 117.08% and total cumulative return in cash at $116,436. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,108/mo property income against a $1,468/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.

Single Family

Built in 1920

6,600 sqft lot

$N/A/sqft

No HOA

More details about the property

Contractors, Flippers, InvestorsTake Notice! Here's your chance to restore a once-beautiful Burncoat gem! Located on a quiet cul-de-sac just minutes from major routes and downtown, this home offers great bones and solid potential. Exterior highlights include vinyl siding, a detached garage, private side porch, some replacement windows, a newer roof, newer hot water heater, and off-street parking for four. Inside, you'll find original hardwood floors in all three bedrooms, office/nursery (with cedar closet), living room, and dining room. Good Ceiling Height Throughout .Mixed Electrical, Gas Furnace 2015. With the right vision and effort, this spacious home can truly shine again. Dont miss this opportunitycome see the potential for yourself! Priced to reflect updates needed. Schedule your private showing today. Offer Deadline Set for Tuesday 7/22/25 at Noon. Please allow up to 48 hours for response.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01606, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	10,102 (100%)
Owner Occupied HU	5,796 (57.4%)
Renter Occupied HU	3,863 (38.2%)
Vacant Housing Units	443 ( 4.4%)
Median Home Value	$397,630
Average Home Value	$429,485