Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Investment property for sale in Worcester at 1218 Grafton St, Worcester, MA, 01604 uses $106,047 cash to close to unlock $4,974/yr annual cash flow and $414/mo monthly cash flow. Total monthly income runs $2,431/mo, and a $1,566/mo payment keeps the spread at $414/mo. Purchase price stands at $319,900, and rental yield measures 9.12% with $2,431/mo rent. Return on cash invested shows 24.6% in year one, and 5% annual appreciation builds toward $88,382 over five years. Five-year ROI reaches 128.16% and total cumulative return in cash records $135,908. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $2,431/mo property income covering a $1,566/mo payment rather than investor’s personal income.
Single Family
Built in 1925
0.29 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 18,399 (100%) |
| Owner Occupied HU | 7,277 (39.6%) |
| Renter Occupied HU | 10,006 (54.4%) |
| Vacant Housing Units | 1,116 ( 6.1%) |
| Median Home Value | $391,828 |
| Average Home Value | $466,459 |
Residential
15,186
Single Family
11,687
Multi-Family
3,499
Businesses
1,103
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: George Russell • George Russell Realty, LLC
Mls Name: MLS PIN
Mls ID: #73418794
