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 133 Derby St, Worcester, MA, 01604 at $595,000 posts ROI 22.86% with $456/mo cash flow from $4,206/mo rent. Total monthly income equals $4,206/mo, and annual cash flow records $5,472/yr on $195,755 to close. Return on cash invested measures 22.86% and rental yield reads 8.48% at the current $595,000. Equity gained on principal adds $3,839/yr, and 5% annual appreciation supports $164,388 by year five. Five-year ROI prints 118.78% and total cumulative return in cash totals $232,514.
You can finance with Ziffy Mortgage’s DSCR loan, which relies on $4,206/mo property income rather than your personal income records (W2s, Paystubs, and Tax returns).
Single Family
Built in 2000
8,078 sqft 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: Jim Black Group • Real Broker MA, LLC
Mls Name: MLS PIN
Mls ID: #73440658
