121 Worcester St, North Grafton, MA, 01536 | $1,055/mo Cash Flow

Other

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
2 Bath
1209 sft

497 Massasoit Rd, Worcester, MA, 01604

3 Bed
1 Bath
1144 sft

8 Dorianna Ave, Shrewsbury, MA, 01545

2 Bed
2 Bath
1131 sft

250 Main St UNIT 305, Hudson, MA, 01749

3 Bed
3 Bath
2205 sft

28 Bowood Ln #28, Marlborough, MA, 01752

Nearby investment properties with comparable prices

3 Bed
2 Bath
1323 sft

324 1/2 Chestnut St, Clinton, MA, 01510

3 Bed
2 Bath
973 sft

14 Pleasant St #A, Franklin, MA, 02038

2 Bed
2 Bath
1428 sft

18 Thayer Pond Dr #3, Oxford, MA, 01540

2 Bed
2 Bath
1008 sft

280 Elm St #A6, Marlborough, MA, 01752

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 North Grafton at 121 Worcester St, North Grafton, MA, 01536 listed at $417,600 pairs $3,811/mo rent with a $2,044/mo payment to leave $1,055/mo cash flow. Total monthly income runs $3,811/mo, and annual cash flow reaches $12,656/yr on $138,434 cash to close. Return on cash invested measures 29.05% in year one, and rental yield registers 10.95% at a $417,600 basis. Equity gained on principal adds $2,695/yr, and annual property appreciation at 5% supports $115,375 by year five. Five-year ROI tracks 152.4% and total cumulative return in cash totals $210,969. Financing can be arranged with Ziffy Mortgage’s DSCR loan, which qualifies using $3,811/mo property income relative to a $2,044/mo payment rather than your personal income (W2, Tax Returns, Paystubs, or 1099).

Single Family

Built in 1930

0.85 Acres lot

$N/A/sqft

No HOA