135 Orient St, Worcester, MA, 01604 | $480/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

135 Orient St, Worcester, MA, 01604 | $480/mo Cash Flow | Ziffy

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
3 Bath
1694 sft

82 Prince Rd, Southbridge, MA, 01550

3 Bed
2 Bath
1548 sft

10 Old Millbury Rd, Oxford, MA, 01540

3 Bed
2 Bath
3344 sft

28 Leela Ln, Leicester, MA, 01524

3 Bed
2 Bath
1750 sft

33 Fitzgerald Rd, Charlton, MA, 01507

Nearby investment properties with comparable prices

Investment Property+ 1 more

7 Bed
3 Bath
3576 sft

23 Twine Hurst Pl, Southbridge, MA, 01550

Currently Rented+ 3 more

4 Bed
2 Bath
1399 sft

68 Suffolk St, Worcester, MA, 01604

3 Bed
3 Bath
1802 sft

108 Fiskdale Rd, Brookfield, MA, 01506

3 Bed
3 Bath
1404 sft

5 Birch Hill Rd, North Brookfield, MA, 01535

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

Rental property for sale in Worcester at 135 Orient St, Worcester, MA, 01604 priced at $489,900 converts $3,568/mo rent into $480/mo cash flow after a $2,398/mo obligation. Total monthly income equals $3,568/mo, and annual cash flow totals $5,761/yr on $162,402 invested. Return on cash invested prints 23.46% in year one, and rental yield reads 8.74% against a $489,900 entry. Equity gained on principal adds $3,161/yr, while 5% annual appreciation compiles into $135,350 by year five. Five-year ROI reaches 122.03% and total cumulative return in cash sums $198,185. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $3,568/mo property income covering a $2,398/mo payment, not borrower’s personal income.

Single Family

Built in 1948

10,000 sqft lot

$N/A/sqft

No HOA

More details about the property

Welcome to this well-maintained ranch-style home, proudly owned by the same family for over 60 years. This charming residence features 3 spacious bedrooms and 2 full bathrooms, offering comfort and versatility for families of all sizes. Beautiful hardwood floors throughout all bedrooms, the living room, and the dining room; Bright and inviting eat-in kitchen, perfect for family meals and entertaining; Handicap accessible layout for added convenience; One-car garage for secure parking and extra storage; Large deck, ideal for outdoor gatherings and relaxation; The fully finished basement offers remarkable flexibility, featuring: Two finished rooms suitable for bedrooms, an office, or hobby space; Family room for casual living and entertainment; Second full bathroom for guests or extended family; Kitchenette area, providing the potential for an in-law or guest suite; With some TLC, you can make this space come to life! Lots of space to enjoy! Don't miss this one!

Neighborhood Data

Neighborhood data shown for ZIP Code: 01604, Worcester, MA area.

Housing Distribution

Housing Statistics

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