121 Bailey St UNIT F52, Worcester, MA, 01602 | $471/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

121 Bailey St UNIT F52, Worcester, MA, 01602 | $471/mo Cash Flow | Ziffy

For Sale

Currently Rented

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

6 Bed
2 Bath
1976 sft

32 Roger St, Southbridge, MA, 01550

2 Bed
2 Bath
4443 sft

26 Aspen St, Ware, MA, 01082

2 Bed
1 Bath
1004 sft

53 Temple St, Spencer, MA, 01562

4 Bed
3 Bath
2206 sft

433 Fabyan Road, North Grosvenordale, CT, 06255

Nearby investment properties with comparable prices

3 Bed
3 Bath
1294 sft

39 Hiland Rd, Charlton, MA, 01507

4 Bed
3 Bath
2222 sft

57 East Rd, Warren, MA, 01083

2 Bed
2 Bath
1210 sft

1098 Stafford St #9, Leicester, MA, 01524

1 Bed
1 Bath
763 sft

75 Huntoon Memorial Hwy APT 1-2, Leicester, MA, 01524

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 121 Bailey St UNIT F52, Worcester, MA, 01602 earns $471/mo cash flow from $2,047/mo rent with a $1,224/mo payment. Total monthly income totals $2,047/mo, and annual cash flow totals $5,651/yr on $82,875 capital. ROI tracks 26.73% on current figures, and rental yield reads 9.83% at a $250,000 purchase. Equity gained on principal adds $1,613/yr, and 5% annual appreciation supports $69,070 over five years. Five-year ROI reaches 139.57% and total cumulative return in cash sums $115,666. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,047/mo property income instead of your personal income.

Condo

Built in 1968

N/A lot

$N/A/sqft

No HOA

More details about the property

Welcome to Crestwood Arms Tatnucks Hidden Gem! Discover easy living in this inviting 2-bed, 1-bath 1st floor condo located in Worcesters sought-after Tatnuck neighborhood. Offering 877 sq.ft. of comfortable, well-designed space with modern updates. Step inside to an open floor plan that seamlessly connects the dining and living areas with updated vinyl flooringperfect for relaxing or entertaining. The recently renovated kitchen features SS appliances, and plenty of cabinet space for all your culinary needs. Both bedrooms offer wall-to-wall carpeting and generous closet space. The full bath features an updated vanity w/granite countertop. Enjoy the ease of 1st floor living in a professionally managed complex known for its peaceful setting, ample parking, and proximity to everythingincluding Worcesters vibrant cultural scene. Whether youre a first-time buyer, down sizer, or investor, this is a fantastic opportunity to own in one of Worcesters most desirable areas.

Neighborhood Data

Neighborhood data shown for ZIP Code: 01602, Worcester, MA area.

Housing Distribution

Housing Statistics

Category	Value
Total HU (Housing Units)	9,982 (100%)
Owner Occupied HU	6,252 (62.6%)
Renter Occupied HU	3,352 (33.6%)
Vacant Housing Units	378 ( 3.8%)
Median Home Value	$458,847
Average Home Value	$505,577