131 Airlie StWorcesterMA01606
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Rental property for sale in Worcester at 131 Airlie St, Worcester, MA, 01606 priced at $460,000 pairs $3,028/mo rent with $129/mo cash flow after a $2,251/mo payment. Total monthly income equals $3,028/mo, and annual cash flow comes to $1,550/yr on $152,490 invested. Return on cash invested is 20.93% in year one, and rental yield stands at 7.9% on a $460,000 basis. Equity gained on principal adds $2,968/yr, and 5% annual appreciation accumulates to $127,090 by year five. Five-year ROI measures 108.46% and total cumulative return in cash reaches $165,397. For financing, Ziffy Mortgage’s DSCR program evaluates $3,028/mo property income against a $2,251/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1940
10,739 sqft lot
$N/A/sqft
No HOA
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 |
Housing Distribution
Address Breakdown
Residential
8,698
Single Family
7,671
Multi-Family
1,027
Businesses
640
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Linda Sarkisian • Collins & Demac Real Estate
Mls Name: MLS PIN
Mls ID: #73415426