122 Holden St, Worcester, MA, 01606 | $101/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

122 Holden St, Worcester, MA, 01606 | $101/mo Cash Flow | Ziffy

For Sale

Fix & Flip

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

2 Bed
2 Bath
1456 sft

14 Deer Run, Brookfield, MA, 01506

3 Bed
1 Bath
764 sft

7 Duval Rd, Dudley, MA, 01571

4 Bed
3 Bath
1904 sft

70 Quaboag St, Brookfield, MA, 01506

2 Bed
2 Bath
1210 sft

1098 Stafford St #9, Leicester, MA, 01524

Nearby investment properties with comparable prices

3 Bed
1 Bath
1552 sft

3 Chaffee Rd, Holland, MA, 01521

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

4 Bed
3 Bath
2222 sft

57 East Rd, Warren, MA, 01083

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 122 Holden St, Worcester, MA, 01606 uses $82,875 cash to close to unlock $1,211/yr annual cash flow and $101/mo monthly cash flow. Total monthly income runs $1,677/mo, and a $1,224/mo payment keeps the spread at $101/mo. Purchase price stands at $250,000, and rental yield measures 8.05% with $1,677/mo rent. Return on cash invested shows 21.37% in year one, and 5% annual appreciation builds toward $69,070 over five years. Five-year ROI reaches 110.81% and total cumulative return in cash records $91,834. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $1,677/mo property income covering a $1,224/mo payment rather than investor’s personal income.

Single Family

Built in 1954

9,000 sqft lot

$N/A/sqft

No HOA

More details about the property

This 3-bedroom, 1-bath home features original hardwood floors and a classic layout, ready for your vision and renovation skills. The property is in need of significant clean-out and repairs throughout. Please note: interior contents remain and will not be removed by seller. Ideal opportunity for investors or ambitious homeowners looking to restore and revitalize a hidden gem. Sold as-is, and priced accordingly for condition.

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